MFA Financial, Inc. (MFA) DCF Valuation

MFA Financial, Inc. (MFA) 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

MFA Financial, Inc. (MFA) 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:

Engineered for accuracy, our (MFA) DCF Calculator empowers you to evaluate MFA Financial, Inc. (MFA) valuation utilizing 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 430.8 -555.9 337.2 195.9 234.0 103.9 46.1 20.5 9.1 4.0
Revenue Growth, % 0 -229.04 -160.67 -41.92 19.5 -55.61 -55.61 -55.61 -55.61 -55.61
EBITDA 381.4 -679.4 433.0 .0 .0 60.0 26.6 11.8 5.2 2.3
EBITDA, % 88.55 122.22 128.41 0 0 57.71 57.71 57.71 57.71 57.71
Depreciation 42.2 159.3 61.9 791.8 4.2 21.0 9.3 4.1 1.8 .8
Depreciation, % 9.79 -28.66 18.36 404.3 1.79 20.26 20.26 20.26 20.26 20.26
EBIT 339.3 -838.7 371.1 -791.8 -4.2 36.8 16.3 7.2 3.2 1.4
EBIT, % 78.76 150.88 110.05 -404.3 -1.79 35.39 35.39 35.39 35.39 35.39
Total Cash 70.6 814.4 304.7 334.2 318.0 43.0 19.1 8.5 3.8 1.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 38.9 50.2 367.8 123.0
Account Receivables, % 0 -6.99 14.88 187.8 52.56
Inventories 384.4 187.9 144.9 130.6 .0 34.3 15.2 6.8 3.0 1.3
Inventories, % 89.23 -33.8 42.98 66.68 0 33.02 33.02 33.02 33.02 33.02
Accounts Payable 18.2 11.1 9.6 23.0 30.8 6.2 2.8 1.2 .5 .2
Accounts Payable, % 4.23 -2 2.85 11.76 13.17 6.01 6.01 6.01 6.01 6.01
Capital Expenditure -1.9 -4.9 -12.0 -.3 .0 -.9 -.4 -.2 -.1 .0
Capital Expenditure, % -0.4362 0.87467 -3.57 -0.15318 0 -0.83242 -0.83242 -0.83242 -0.83242 -0.83242
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT 339.3 -838.7 371.1 -845.7 -4.2 36.8 16.3 7.2 3.2 1.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 13.4 -533.8 451.1 -344.1 383.2 87.7 59.4 26.4 11.7 5.2
WACC, % 9.69 9.69 9.69 9.69 9.69 9.69 9.69 9.69 9.69 9.69
PV UFCF
SUM PV UFCF 160.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 5
Terminal Value 69
Present Terminal Value 43
Enterprise Value 204
Net Debt 4,685
Equity Value -4,481
Diluted Shares Outstanding, MM 104
Equity Value Per Share -43.26

What You Will Get

  • Real MFA Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess MFA's future performance.
  • User-Friendly Interface: Designed for professionals while remaining easy to use for newcomers.

Key Features

  • 🔍 Real-Life MFA Financials: Pre-filled historical and projected data for MFA Financial, Inc. (MFA).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate MFA’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize MFA’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered MFA data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for MFA's intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for MFA Financial, Inc. (MFA)?

  • Accurate Data: Utilize real MFA financials for dependable valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and financial consultants.
  • User-Friendly: Intuitive design and guided instructions make it accessible for all users.

Who Should Use This Product?

  • Institutional Investors: Develop comprehensive and accurate valuation models for analyzing MFA's performance.
  • Real Estate Investment Teams: Evaluate investment scenarios to inform strategic decisions related to MFA.
  • Financial Consultants: Deliver precise valuation insights to clients regarding MFA Financial, Inc. (MFA).
  • Academics and Students: Utilize real-time data to enhance learning and practice in financial modeling.
  • Market Analysts: Gain insights into how real estate investment trusts like MFA are valued in the financial landscape.

What the Template Contains

  • Preloaded MFA Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.