Newmark Group, Inc. (NMRK) 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
Newmark Group, Inc. (NMRK) Bundle
Streamline your analysis and improve precision with our (NMRK) DCF Calculator! Utilizing actual data from Newmark Group, Inc. and customizable inputs, this tool empowers you to forecast, analyze, and value (NMRK) just like a seasoned investor.
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 | 2,218.1 | 1,905.0 | 2,906.4 | 2,705.5 | 2,470.4 | 2,611.5 | 2,760.6 | 2,918.3 | 3,085.0 | 3,261.2 |
| Revenue Growth, % | 0 | -14.12 | 52.57 | -6.91 | -8.69 | 5.71 | 5.71 | 5.71 | 5.71 | 5.71 |
| EBITDA | 377.4 | 325.2 | 1,376.3 | 351.4 | 291.6 | 554.8 | 586.5 | 620.0 | 655.4 | 692.9 |
| EBITDA, % | 17.01 | 17.07 | 47.35 | 12.99 | 11.8 | 21.25 | 21.25 | 21.25 | 21.25 | 21.25 |
| Depreciation | 131.1 | 141.2 | 121.7 | 165.8 | 166.2 | 158.6 | 167.7 | 177.3 | 187.4 | 198.1 |
| Depreciation, % | 5.91 | 7.41 | 4.19 | 6.13 | 6.73 | 6.07 | 6.07 | 6.07 | 6.07 | 6.07 |
| EBIT | 246.2 | 184.0 | 1,254.6 | 185.6 | 125.3 | 396.2 | 418.8 | 442.8 | 468.0 | 494.8 |
| EBIT, % | 11.1 | 9.66 | 43.16 | 6.86 | 5.07 | 15.17 | 15.17 | 15.17 | 15.17 | 15.17 |
| Total Cash | 200.4 | 224.7 | 704.7 | 233.8 | 165.0 | 315.4 | 333.5 | 352.5 | 372.6 | 393.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 508.4 | 376.8 | 569.2 | 523.7 | 622.5 | 558.0 | 589.9 | 623.6 | 659.2 | 696.9 |
| Account Receivables, % | 22.92 | 19.78 | 19.58 | 19.36 | 25.2 | 21.37 | 21.37 | 21.37 | 21.37 | 21.37 |
| Inventories | 273.6 | 1,153.8 | 1,147.6 | 218.3 | .0 | 629.1 | 665.1 | 703.0 | 743.2 | 785.7 |
| Inventories, % | 12.33 | 60.56 | 39.49 | 8.07 | 0 | 24.09 | 24.09 | 24.09 | 24.09 | 24.09 |
| Accounts Payable | 162.0 | 97.3 | 223.2 | 208.2 | 266.5 | 201.5 | 213.0 | 225.1 | 238.0 | 251.6 |
| Accounts Payable, % | 7.3 | 5.11 | 7.68 | 7.69 | 10.79 | 7.71 | 7.71 | 7.71 | 7.71 | 7.71 |
| Capital Expenditure | -36.0 | -19.8 | -19.7 | -62.2 | -55.4 | -41.2 | -43.5 | -46.0 | -48.6 | -51.4 |
| Capital Expenditure, % | -1.62 | -1.04 | -0.67853 | -2.3 | -2.24 | -1.58 | -1.58 | -1.58 | -1.58 | -1.58 |
| Tax Rate, % | 58.86 | 58.86 | 58.86 | 58.86 | 58.86 | 58.86 | 58.86 | 58.86 | 58.86 | 58.86 |
| EBITAT | 134.9 | 100.7 | 771.3 | 100.0 | 51.6 | 210.8 | 222.8 | 235.5 | 249.0 | 263.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -390.0 | -591.2 | 812.9 | 1,163.4 | 340.3 | -301.4 | 290.7 | 307.3 | 324.8 | 343.4 |
| WACC, % | 8.92 | 8.92 | 9.05 | 8.9 | 8.66 | 8.89 | 8.89 | 8.89 | 8.89 | 8.89 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 661.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 350 | |||||||||
| Terminal Value | 5,083 | |||||||||
| Present Terminal Value | 3,321 | |||||||||
| Enterprise Value | 3,982 | |||||||||
| Net Debt | 1,586 | |||||||||
| Equity Value | 2,396 | |||||||||
| Diluted Shares Outstanding, MM | 176 | |||||||||
| Equity Value Per Share | 13.58 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real NMRK financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe how your inputs affect Newmark Group's valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- 🔍 Real-Life NMRK Financials: Pre-filled historical and projected data for Newmark Group, Inc.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Newmark’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Newmark’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download the Template: Gain immediate access to the Excel-based NMRK DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
- Instant Calculations: The model automatically recalculates Newmark Group's intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis.
Why Choose This Calculator for Newmark Group, Inc. (NMRK)?
- Tailored for Experts: A sophisticated tool designed for analysts, CFOs, and real estate consultants.
- Accurate Data: Historical and projected financials for Newmark Group preloaded for precision.
- Flexible Scenario Testing: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance ensures a smooth experience throughout the process.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Newmark Group, Inc. (NMRK) stock.
- Financial Analysts: Enhance valuation processes with ready-to-use financial models specific to Newmark Group, Inc. (NMRK).
- Consultants: Provide clients with professional valuation insights related to Newmark Group, Inc. (NMRK) quickly and accurately.
- Business Owners: Gain insights into how companies like Newmark Group, Inc. (NMRK) are valued to inform your own business strategies.
- Finance Students: Explore valuation techniques using real-world data and scenarios related to Newmark Group, Inc. (NMRK).
What the Template Contains
- Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
- Real-World Data: Newmark Group, Inc.'s (NMRK) historical and projected financials preloaded for analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.