Douglas Emmett, Inc. (DEI) DCF Valuation

Douglas Emmett, Inc. (DEI) 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

Douglas Emmett, Inc. (DEI) 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:

Explore the financial outlook of Douglas Emmett, Inc. (DEI) using our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and expenses to determine the intrinsic value of Douglas Emmett, Inc. (DEI) and shape your investment decisions.


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 936.7 891.5 918.4 993.7 1,020.5 1,082.6 1,148.4 1,218.3 1,292.4 1,371.0
Revenue Growth, % 0 -4.82 3.01 8.19 2.7 6.08 6.08 6.08 6.08 6.08
EBITDA 600.5 566.7 574.9 619.5 609.6 676.3 717.4 761.1 807.3 856.5
EBITDA, % 64.1 63.56 62.6 62.35 59.74 62.47 62.47 62.47 62.47 62.47
Depreciation 694.0 730.3 717.2 752.0 459.9 768.3 815.0 864.6 917.2 973.0
Depreciation, % 74.09 81.91 78.1 75.68 45.07 70.97 70.97 70.97 70.97 70.97
EBIT -93.5 -163.6 -142.3 -132.5 149.7 -92.0 -97.6 -103.6 -109.9 -116.5
EBIT, % -9.98 -18.35 -15.5 -13.33 14.67 -8.5 -8.5 -8.5 -8.5 -8.5
Total Cash 153.7 172.4 335.9 268.8 523.1 326.1 346.0 367.0 389.3 413.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 140.3 134.4 128.3 121.9 121.4
Account Receivables, % 14.98 15.08 13.97 12.26 11.9
Inventories -22.4 .0 -15.5 -270.2 136.8 -38.7 -41.0 -43.5 -46.2 -49.0
Inventories, % -2.39 0 -1.68 -27.2 13.41 -3.57 -3.57 -3.57 -3.57 -3.57
Accounts Payable 66.4 81.6 83.2 80.2 61.8 85.4 90.6 96.1 101.9 108.1
Accounts Payable, % 7.09 9.15 9.05 8.08 6.05 7.89 7.89 7.89 7.89 7.89
Capital Expenditure -238.1 -297.6 -293.1 -238.1 -189.2 -288.4 -306.0 -324.6 -344.3 -365.3
Capital Expenditure, % -25.42 -33.38 -31.91 -23.96 -18.54 -26.64 -26.64 -26.64 -26.64 -26.64
Tax Rate, % 43.69 43.69 43.69 43.69 43.69 43.69 43.69 43.69 43.69 43.69
EBITAT 22.1 450.7 214.8 73.6 84.3 -10.4 -11.0 -11.7 -12.4 -13.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 426.5 882.0 662.1 845.8 -70.0 642.4 496.6 526.8 558.9 592.9
WACC, % 3.53 3.53 3.53 3.53 5.13 3.85 3.85 3.85 3.85 3.85
PV UFCF
SUM PV UFCF 2,520.6
Long Term Growth Rate, % 3.70
Free cash flow (T + 1) 615
Terminal Value 400,986
Present Terminal Value 331,915
Enterprise Value 334,435
Net Debt 5,031
Equity Value 329,405
Diluted Shares Outstanding, MM 170
Equity Value Per Share 1,942.28

What You Will Get

  • Real DEI Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Instant Calculations: Dynamic computation of intrinsic value and NPV.
  • Scenario Analysis: Evaluate various scenarios to assess Douglas Emmett, Inc.'s future performance.
  • User-Friendly Design: Designed for professionals while remaining accessible to newcomers.

Key Features

  • Comprehensive Data: Douglas Emmett, Inc.'s (DEI) historical financial records and pre-populated forecasts.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Insights: View Douglas Emmett, Inc.'s (DEI) intrinsic value updating instantly.
  • Intuitive Visualizations: Dashboard graphs illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A reliable tool for analysts, investors, and finance professionals.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Douglas Emmett, Inc. (DEI)'s preloaded data.
  • 2. Adjust Assumptions: Modify key parameters such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Explore Scenarios: Analyze various forecasts to compare different valuation outcomes.
  • 5. Present with Assurance: Share professional valuation insights to bolster your decision-making process.

Why Choose This Calculator for Douglas Emmett, Inc. (DEI)?

  • Designed for Real Estate Professionals: A sophisticated tool tailored for investors, analysts, and property managers.
  • Comprehensive Data: Douglas Emmett, Inc.'s historical and projected financials are preloaded for precise analysis.
  • Scenario Analysis: Effortlessly test various market conditions and investment strategies.
  • Insightful Outputs: Automatically computes intrinsic value, NPV, and other essential metrics.
  • User-Friendly: Step-by-step guidance simplifies the calculation process.

Who Should Use This Product?

  • Investors: Accurately assess Douglas Emmett, Inc.'s (DEI) fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial analysis and reporting related to Douglas Emmett, Inc. (DEI).
  • Consultants: Adapt the template swiftly for valuation reports tailored to clients interested in Douglas Emmett, Inc. (DEI).
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading real estate companies like Douglas Emmett, Inc. (DEI).
  • Educators: Implement it as a teaching resource to illustrate valuation techniques relevant to Douglas Emmett, Inc. (DEI).

What the Template Contains

  • Historical Data: Includes Douglas Emmett, Inc.'s (DEI) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Douglas Emmett, Inc.'s (DEI) 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 Douglas Emmett, Inc.'s (DEI) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.