BRT Apartments Corp. (BRT) DCF Valuation

BRT Apartments Corp. (BRT) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

BRT Apartments Corp. (BRT) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Gain insights into your BRT Apartments Corp. (BRT) valuation analysis using our sophisticated DCF Calculator! This Excel template comes preloaded with real BRT data, enabling you to adjust forecasts and assumptions to accurately calculate the intrinsic value of BRT Apartments Corp. (BRT).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 27.8 28.1 32.1 70.5 93.6 128.3 175.7 240.8 329.9 452.0
Revenue Growth, % 0 1.23 14.07 120 32.74 37.01 37.01 37.01 37.01 37.01
EBITDA 6.4 -2.0 36.0 91.7 54.7 70.4 96.5 132.2 181.1 248.2
EBITDA, % 23.21 -7.12 112.32 130.08 58.44 54.91 54.91 54.91 54.91 54.91
Depreciation 28.3 30.8 34.8 70.0 28.5 110.2 151.0 206.9 283.5 388.4
Depreciation, % 102.08 109.67 108.71 99.29 30.43 85.94 85.94 85.94 85.94 85.94
EBIT -21.9 -32.8 1.2 21.7 26.2 -29.9 -40.9 -56.1 -76.8 -105.3
EBIT, % -78.87 -116.79 3.62 30.79 28.02 -23.29 -23.29 -23.29 -23.29 -23.29
Total Cash 22.7 19.9 32.3 20.3 23.5 78.6 107.7 147.5 202.2 277.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 0 0 0 0
Inventories 44.1 .0 .0 .0 .0 25.7 35.1 48.2 66.0 90.4
Inventories, % 158.94 0 0 0 0 20 20 20 20 20
Accounts Payable 17.7 17.5 16.8 19.8 19.4 58.4 80.0 109.6 150.1 205.7
Accounts Payable, % 63.8 62.38 52.52 28.09 20.74 45.51 45.51 45.51 45.51 45.51
Capital Expenditure -1.6 -.9 -1.3 -6.3 -9.6 -8.2 -11.3 -15.5 -21.2 -29.1
Capital Expenditure, % -5.69 -3.16 -4.08 -8.93 -10.3 -6.43 -6.43 -6.43 -6.43 -6.43
Tax Rate, % 4.82 4.82 4.82 4.82 4.82 4.82 4.82 4.82 4.82 4.82
EBITAT -18.9 -33.2 1.1 21.3 25.0 -28.6 -39.2 -53.6 -73.5 -100.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -18.5 40.6 34.0 88.0 43.4 86.7 112.7 154.4 211.5 289.8
WACC, % 6.37 6.76 6.73 6.71 6.63 6.64 6.64 6.64 6.64 6.64
PV UFCF
SUM PV UFCF 681.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 296
Terminal Value 6,369
Present Terminal Value 4,618
Enterprise Value 5,299
Net Debt 436
Equity Value 4,863
Diluted Shares Outstanding, MM 18
Equity Value Per Share 270.96

What You Will Get

  • Authentic BRT Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for BRT Apartments Corp. (BRT).
  • Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
  • Immediate Valuation Updates: Automatic recalculations to assess the effect of changes on BRT's fair value.
  • Flexible Excel Template: Designed for quick adjustments, scenario analysis, and in-depth projections.
  • Efficient and Precise: Avoid starting model construction from scratch while ensuring accuracy and adaptability.

Key Features

  • Real-Time BRT Data: Pre-loaded with BRT Apartments Corp.'s historical performance metrics and future projections.
  • Comprehensive Customization: Modify key inputs such as rental growth, operating expenses, capital structure, and investment strategies.
  • Adaptive Valuation Framework: Instant updates to Net Present Value (NPV) and intrinsic value reflecting your adjustments.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different investment outcomes.
  • User-Centric Interface: Intuitive layout designed for both industry experts and newcomers.

How It Works

  • Download: Get the pre-built Excel file containing BRT Apartments Corp.'s (BRT) financial data.
  • Customize: Modify forecasts such as rental income growth, occupancy rates, and cap rates.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and instantly compare results.
  • Make Decisions: Utilize the valuation insights to inform your investment approach.

Why Choose This Calculator for BRT Apartments Corp. (BRT)?

  • User-Friendly Interface: Perfectly tailored for both novices and seasoned investors.
  • Customizable Inputs: Adjust variables to suit your specific financial analysis.
  • Real-Time Valuation: Observe immediate updates to BRT’s valuation with each input change.
  • Preloaded Financials: Comes equipped with BRT’s actual financial data for swift assessments.
  • Relied Upon by Experts: A go-to tool for investors and analysts aiming for well-informed choices.

Who Should Use This Product?

  • Investors: Evaluate BRT Apartments Corp. (BRT) for informed stock trading decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts.
  • Real Estate Entrepreneurs: Understand the valuation strategies of established companies like BRT Apartments Corp. (BRT).
  • Consultants: Create comprehensive valuation reports for real estate clients.
  • Students and Educators: Utilize current market data to learn and teach real estate valuation principles.

What the Template Contains

  • Historical Data: Includes BRT Apartments Corp.’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate BRT Apartments Corp.’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of BRT Apartments Corp.’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.