Gladstone Commercial Corporation (GOOD) DCF Valuation

Gladstone Commercial Corporation (GOOD) 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

Gladstone Commercial Corporation (GOOD) 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:

Designed for accuracy, our (GOOD) DCF Calculator enables you to evaluate Gladstone Commercial Corporation's valuation using real-world financial data, offering complete flexibility to modify all essential parameters for enhanced projections.


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 114.4 133.2 137.7 149.0 147.6 157.2 167.4 178.3 190.0 202.3
Revenue Growth, % 0 16.4 3.41 8.2 -0.9377 6.51 6.51 6.51 6.51 6.51
EBITDA 88.7 90.5 97.0 100.9 101.3 110.8 118.0 125.7 133.8 142.6
EBITDA, % 77.56 67.97 70.43 67.7 68.64 70.46 70.46 70.46 70.46 70.46
Depreciation 78.4 96.2 102.8 104.2 57.9 102.0 108.7 115.8 123.3 131.3
Depreciation, % 68.52 72.27 74.66 69.91 39.2 64.91 64.91 64.91 64.91 64.91
EBIT 10.3 -5.7 -5.8 -3.3 43.4 8.7 9.3 9.9 10.5 11.2
EBIT, % 9.04 -4.3 -4.23 -2.21 29.44 5.55 5.55 5.55 5.55 5.55
Total Cash 6.8 11.0 8.0 11.7 12.0 11.3 12.0 12.8 13.7 14.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 37.2 36.6 .0 .0 .0
Account Receivables, % 32.5 27.45 0 0 0
Inventories -.2 .0 -1.2 3.3 27.5 6.2 6.6 7.1 7.5 8.0
Inventories, % -0.21856 -0.00675919 -0.84612 2.21 18.63 3.95 3.95 3.95 3.95 3.95
Accounts Payable 5.6 4.5 6.7 9.6 13.6 9.0 9.6 10.3 10.9 11.6
Accounts Payable, % 4.87 3.35 4.89 6.45 9.21 5.75 5.75 5.75 5.75 5.75
Capital Expenditure -7.6 -6.4 -5.3 -6.8 .0 -6.2 -6.6 -7.1 -7.5 -8.0
Capital Expenditure, % -6.62 -4.78 -3.88 -4.58 0 -3.97 -3.97 -3.97 -3.97 -3.97
Tax Rate, % -1.28 -1.28 -1.28 -1.28 -1.28 -1.28 -1.28 -1.28 -1.28 -1.28
EBITAT -21.0 4.7 12.0 8.2 44.0 1.7 1.9 2.0 2.1 2.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 18.5 93.8 149.4 104.0 81.6 95.4 102.9 109.6 116.7 124.3
WACC, % 4.69 4.69 4.69 4.69 7.38 5.23 5.23 5.23 5.23 5.23
PV UFCF
SUM PV UFCF 469.1
Long Term Growth Rate, % 3.60
Free cash flow (T + 1) 129
Terminal Value 7,920
Present Terminal Value 6,140
Enterprise Value 6,609
Net Debt 732
Equity Value 5,877
Diluted Shares Outstanding, MM 40
Equity Value Per Share 147.13

What You Will Get

  • Real GOOD Financial Data: Pre-filled with Gladstone Commercial Corporation’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Gladstone Commercial Corporation’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Customizable Financial Inputs: Adjust essential parameters such as rental income growth, operating expenses, and capital investments.
  • Instant DCF Valuation: Automatically computes intrinsic value, NPV, and additional financial metrics.
  • High-Precision Accuracy: Leverages Gladstone Commercial Corporation's (GOOD) actual financial data for reliable valuation results.
  • Simplified Scenario Analysis: Easily explore various assumptions and evaluate different outcomes.
  • Efficiency Booster: Remove the hassle of constructing detailed valuation models from the ground up.

How It Works

  • Download: Obtain the pre-formatted Excel file containing Gladstone Commercial Corporation's (GOOD) financial data.
  • Customize: Modify projections, such as rental income growth, operating margins, and discount rates.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and analyze results immediately.
  • Make Decisions: Leverage the valuation insights to inform your investment approach.

Why Choose Gladstone Commercial Corporation (GOOD)?

  • Maximize Returns: Benefit from a well-established investment strategy tailored for real estate.
  • Transparent Operations: Access clear and comprehensive reports to stay informed about your investments.
  • Expert Management: Rely on a team of seasoned professionals with extensive industry experience.
  • Diverse Portfolio: Invest in a variety of properties to spread risk and enhance stability.
  • Strong Track Record: Join a company with a history of delivering consistent returns to its investors.

Who Should Use Gladstone Commercial Corporation (GOOD)?

  • Real Estate Investors: Gain insights into commercial property investments with reliable data.
  • Market Analysts: Utilize comprehensive reports to enhance your market analysis.
  • Investment Advisors: Easily customize presentations for clients looking to invest in commercial real estate.
  • Finance Students: Explore real-world applications of commercial property valuation and investment strategies.
  • Portfolio Managers: Integrate Gladstone's offerings into your investment portfolio for diversification.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Gladstone Commercial Corporation (GOOD) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Gladstone Commercial Corporation (GOOD).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.