Marcus & Millichap, Inc. (MMI) 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
Marcus & Millichap, Inc. (MMI) Bundle
Whether you’re an investor or analyst, this Marcus & Millichap, Inc. (MMI) DCF Calculator is your go-to resource for accurate valuation. Equipped with real data from Marcus & Millichap, Inc., you can adjust forecasts and observe the effects in real time.
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 | 806.4 | 716.9 | 1,296.4 | 1,301.7 | 645.9 | 677.8 | 711.3 | 746.5 | 783.4 | 822.1 |
| Revenue Growth, % | 0 | -11.1 | 80.84 | 0.4065 | -50.38 | 4.94 | 4.94 | 4.94 | 4.94 | 4.94 |
| EBITDA | 104.4 | 64.5 | 201.1 | 150.6 | -27.7 | 60.7 | 63.7 | 66.8 | 70.1 | 73.6 |
| EBITDA, % | 12.95 | 9 | 15.51 | 11.57 | -4.28 | 8.95 | 8.95 | 8.95 | 8.95 | 8.95 |
| Depreciation | 708.5 | 660.9 | 1,105.7 | 1,165.8 | 13.6 | 484.0 | 507.9 | 533.0 | 559.3 | 587.0 |
| Depreciation, % | 87.86 | 92.19 | 85.28 | 89.56 | 2.11 | 71.4 | 71.4 | 71.4 | 71.4 | 71.4 |
| EBIT | -604.1 | -596.4 | -904.6 | -1,015.2 | -41.3 | -423.3 | -444.2 | -466.2 | -489.2 | -513.4 |
| EBIT, % | -74.91 | -83.19 | -69.77 | -77.99 | -6.39 | -62.45 | -62.45 | -62.45 | -62.45 | -62.45 |
| Total Cash | 383.4 | 401.4 | 566.0 | 489.3 | 339.6 | 321.8 | 337.7 | 354.4 | 371.9 | 390.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 5.0 | 10.4 | 17.2 | 8.5 | 16.2 | 8.9 | 9.3 | 9.8 | 10.3 | 10.8 |
| Account Receivables, % | 0.62039 | 1.45 | 1.33 | 0.64938 | 2.5 | 1.31 | 1.31 | 1.31 | 1.31 | 1.31 |
| Inventories | 10.7 | 12.6 | 19.6 | 8.7 | 4.6 | 8.1 | 8.5 | 8.9 | 9.3 | 9.8 |
| Inventories, % | 1.32 | 1.75 | 1.51 | 0.66489 | 0.70581 | 1.19 | 1.19 | 1.19 | 1.19 | 1.19 |
| Accounts Payable | 10.8 | 18.3 | 15.5 | 11.5 | 8.1 | 9.8 | 10.3 | 10.8 | 11.3 | 11.9 |
| Accounts Payable, % | 1.34 | 2.55 | 1.19 | 0.87961 | 1.26 | 1.44 | 1.44 | 1.44 | 1.44 | 1.44 |
| Capital Expenditure | -8.8 | -6.9 | -6.9 | -11.7 | -9.4 | -6.7 | -7.0 | -7.4 | -7.7 | -8.1 |
| Capital Expenditure, % | -1.09 | -0.96875 | -0.52891 | -0.89621 | -1.45 | -0.98744 | -0.98744 | -0.98744 | -0.98744 | -0.98744 |
| Tax Rate, % | 15.76 | 15.76 | 15.76 | 15.76 | 15.76 | 15.76 | 15.76 | 15.76 | 15.76 | 15.76 |
| EBITAT | -432.3 | -430.3 | -666.7 | -745.0 | -34.8 | -317.5 | -333.2 | -349.7 | -367.0 | -385.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 262.6 | 223.8 | 415.4 | 424.9 | -37.5 | 165.2 | 167.3 | 175.6 | 184.2 | 193.3 |
| WACC, % | 9.47 | 9.47 | 9.47 | 9.47 | 9.5 | 9.48 | 9.48 | 9.48 | 9.48 | 9.48 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 675.5 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 194 | |||||||||
| Terminal Value | 2,164 | |||||||||
| Present Terminal Value | 1,376 | |||||||||
| Enterprise Value | 2,052 | |||||||||
| Net Debt | -83 | |||||||||
| Equity Value | 2,135 | |||||||||
| Diluted Shares Outstanding, MM | 39 | |||||||||
| Equity Value Per Share | 55.22 |
What You Will Receive
- Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-loaded financial data for Marcus & Millichap, Inc. (MMI).
- Real-Time Data: Access to historical performance metrics and forward-looking projections (highlighted in the yellow cells).
- Flexible Forecasting: Adjust key assumptions such as revenue growth, EBITDA %, and WACC as needed.
- Instant Calculations: Quickly observe how your inputs affect the valuation of Marcus & Millichap, Inc. (MMI).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- User-Centric Layout: Organized for straightforward navigation and usability, complete with detailed instructions.
Key Features
- Customizable Investment Metrics: Adjust essential parameters such as rental income growth, cap rate, and operating expenses.
- Instant Property Valuation: Generates market value, cash flow projections, and other key metrics in real-time.
- Industry-Leading Precision: Leverages Marcus & Millichap's extensive market data for accurate valuation results.
- Effortless Market Analysis: Evaluate various market conditions and analyze different investment scenarios with ease.
- Efficiency Booster: Streamline the valuation process without the need for intricate financial models.
How It Works
- Step 1: Download the Excel file for Marcus & Millichap, Inc. (MMI).
- Step 2: Review the pre-filled financial data and forecasts specific to Marcus & Millichap, Inc. (MMI).
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the outputs and leverage the findings for your investment strategies.
Why Choose Marcus & Millichap, Inc. (MMI)?
- Save Time: Utilize our expert insights without the hassle of extensive research – it’s all at your fingertips.
- Enhance Accuracy: Our industry-leading data and methodologies minimize the risk of errors in your investment decisions.
- Fully Customizable: Adapt our tools to align with your unique market strategies and forecasts.
- Easy to Understand: Intuitive visuals and straightforward outputs facilitate quick comprehension of complex data.
- Preferred by Professionals: Trusted by industry leaders who prioritize reliability and effectiveness in their analyses.
Who Should Use This Product?
- Real Estate Investors: Develop comprehensive and accurate investment models for property analysis.
- Commercial Real Estate Teams: Evaluate market trends to inform strategic decisions.
- Consultants and Advisors: Deliver precise valuation assessments for Marcus & Millichap, Inc. (MMI) clients.
- Students and Educators: Utilize real-time data to enhance learning in real estate finance.
- Market Analysts: Gain insights into how commercial real estate firms like Marcus & Millichap, Inc. (MMI) are positioned in the market.
What the Template Contains
- Pre-Filled DCF Model: Marcus & Millichap, Inc. (MMI)’s financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Marcus & Millichap, Inc. (MMI)’s profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results.