National Health Investors, Inc. (NHI) DCF Valuation

National Health Investors, Inc. (NHI) 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

National Health Investors, Inc. (NHI) 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:

Discover the true value of National Health Investors, Inc. (NHI) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how modifications affect National Health Investors, Inc. (NHI) valuation – all within a comprehensive Excel template.


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 318.1 332.8 298.7 278.2 319.8 321.8 323.8 325.8 327.9 329.9
Revenue Growth, % 0 4.63 -10.24 -6.87 14.97 0.62115 0.62115 0.62115 0.62115 0.62115
EBITDA 296.8 304.0 213.0 152.0 251.5 250.5 252.1 253.6 255.2 256.8
EBITDA, % 93.32 91.33 71.3 54.64 78.63 77.84 77.84 77.84 77.84 77.84
Depreciation 99.2 106.6 165.4 140.0 70.0 122.8 123.6 124.3 125.1 125.9
Depreciation, % 31.17 32.04 55.39 50.33 21.88 38.16 38.16 38.16 38.16 38.16
EBIT 197.7 197.3 47.5 12.0 181.5 127.7 128.5 129.3 130.1 130.9
EBIT, % 62.14 59.28 15.92 4.3 56.75 39.68 39.68 39.68 39.68 39.68
Total Cash 5.2 43.3 37.4 19.3 22.3 26.5 26.6 26.8 27.0 27.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 89.3 98.3 99.4 81.9 330.0
Account Receivables, % 28.06 29.54 33.28 29.42 103.17
Inventories .0 434.5 .0 .0 .0 64.4 64.8 65.2 65.6 66.0
Inventories, % 0.000000314 130.55 0.000000335 0 0 20 20 20 20 20
Accounts Payable 26.3 18.0 18.2 25.2 34.3 25.5 25.6 25.8 25.9 26.1
Accounts Payable, % 8.27 5.42 6.09 9.07 10.73 7.91 7.91 7.91 7.91 7.91
Capital Expenditure -18.0 -13.9 -.1 -4.6 -3.7 -8.2 -8.2 -8.3 -8.3 -8.4
Capital Expenditure, % -5.66 -4.16 -0.0214251 -1.66 -1.17 -2.54 -2.54 -2.54 -2.54 -2.54
Tax Rate, % -0.94731 -0.94731 -0.94731 -0.94731 -0.94731 -0.94731 -0.94731 -0.94731 -0.94731 -0.94731
EBITAT 128.3 144.1 26.4 4.2 183.2 84.0 84.5 85.0 85.5 86.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 146.5 -214.9 625.3 164.2 10.4 313.6 198.7 200.0 201.2 202.4
WACC, % 7.77 7.88 7.64 7.37 8.24 7.78 7.78 7.78 7.78 7.78
PV UFCF
SUM PV UFCF 910.0
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 211
Terminal Value 5,570
Present Terminal Value 3,830
Enterprise Value 4,740
Net Debt 1,113
Equity Value 3,627
Diluted Shares Outstanding, MM 43
Equity Value Per Share 83.60

What You Will Get

  • Real NHI Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Explore various scenarios to assess National Health Investors, Inc.'s future performance.
  • User-Friendly Design: Designed for industry experts while remaining approachable for newcomers.

Key Features

  • Comprehensive Financial Data: Gain access to precise pre-loaded historical figures and future forecasts for National Health Investors, Inc. (NHI).
  • Adjustable Forecast Parameters: Modify highlighted cells such as WACC, growth rates, and profit margins to suit your analysis.
  • Real-Time Calculations: Enjoy automatic updates to DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: Utilize clear, informative charts and summaries to effectively visualize your valuation outcomes.
  • Designed for All Skill Levels: An easy-to-navigate layout tailored for investors, CFOs, and consultants alike.

How It Works

  • Download: Obtain the pre-formatted Excel file containing National Health Investors, Inc. (NHI) financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA %, and WACC to suit your analysis.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time as you adjust inputs.
  • Test Scenarios: Develop various forecasts and evaluate the results side by side instantly.
  • Make Decisions: Leverage the valuation insights to inform your investment choices.

Why Choose National Health Investors, Inc. (NHI) Calculator?

  • Save Time: Skip the hassle of building a DCF model from scratch – it's pre-configured for your convenience.
  • Enhance Accuracy: Dependable financial metrics and formulas minimize valuation errors.
  • Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
  • User-Friendly: Intuitive charts and outputs simplify the analysis of results.
  • Endorsed by Professionals: Crafted for experts who prioritize both precision and ease of use.

Who Should Use This Product?

  • Real Estate Investors: Develop comprehensive valuation models for healthcare real estate investments.
  • Healthcare Finance Teams: Evaluate property investments to inform corporate strategy and growth.
  • Consultants and Advisors: Offer clients precise valuation assessments for National Health Investors, Inc. (NHI).
  • Students and Educators: Utilize current market data to learn and teach about real estate investment analysis.
  • Healthcare Professionals: Gain insights into how healthcare properties like those owned by NHI are valued.

What the Template Contains

  • Historical Data: Includes National Health Investors, Inc. (NHI)’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate National Health Investors, Inc. (NHI)’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 National Health Investors, Inc. (NHI)’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.