Power REIT (PW) DCF Valuation

Power REIT (PW) 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

Power REIT (PW) 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:

Simplify Power REIT (PW) valuation with this customizable DCF Calculator! Featuring real Power REIT (PW) financials and adjustable forecast inputs, you can test scenarios and discover Power REIT (PW) fair value in just minutes.


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 2.2 4.3 8.5 8.5 2.4 2.3 2.2 2.1 2.0 1.9
Revenue Growth, % 0 95.92 97.95 0.7071 -72.32 -3.77 -3.77 -3.77 -3.77 -3.77
EBITDA 1.8 3.7 7.6 -10.6 -1.8 .4 .3 .3 .3 .3
EBITDA, % 80.25 87 89.28 -124.66 -77.8 15.75 15.75 15.75 15.75 15.75
Depreciation .7 .9 2.2 4.3 2.5 1.0 1.0 1.0 .9 .9
Depreciation, % 32.4 21.86 25.7 50.18 105.53 46.03 46.03 46.03 46.03 46.03
EBIT 1.0 2.8 5.4 -14.9 -4.3 -.1 -.1 -.1 -.1 -.1
EBIT, % 47.85 65.14 63.58 -174.84 -183.33 -4.69 -4.69 -4.69 -4.69 -4.69
Total Cash 15.8 5.6 3.2 2.8 2.2 1.7 1.6 1.5 1.5 1.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .5 1.6 2.1 9.6 .4
Account Receivables, % 25.04 37.51 24.76 112.52 18.62
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 -4.26E-14 0 0.000011740231 0 0.000002348046 0.000002348046 0.000002348046 0.000002348046 0.000002348046
Accounts Payable .1 .1 .0 1.4 .0 .1 .1 .1 .1 .1
Accounts Payable, % 2.52 1.96 0.21486 16.53 0 4.25 4.25 4.25 4.25 4.25
Capital Expenditure -1.7 -10.2 .0 .0 .0 -.8 -.8 -.7 -.7 -.7
Capital Expenditure, % -76.04 -239.48 0 0 -0.63621 -35.34 -35.34 -35.34 -35.34 -35.34
Tax Rate, % -4.54 -4.54 -4.54 -4.54 -4.54 -4.54 -4.54 -4.54 -4.54 -4.54
EBITAT .5 1.3 5.4 -29.7 -4.5 -.1 -.1 -.1 -.1 -.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1.0 -9.0 7.0 -31.5 5.7 -.2 .2 .2 .2 .2
WACC, % 2.94 3.02 5.14 5.14 5.14 4.27 4.27 4.27 4.27 4.27
PV UFCF
SUM PV UFCF .4
Long Term Growth Rate, % 3.70
Free cash flow (T + 1) 0
Terminal Value 30
Present Terminal Value 24
Enterprise Value 25
Net Debt 34
Equity Value -9
Diluted Shares Outstanding, MM 3
Equity Value Per Share -2.68

What You Will Receive

  • Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-populated financials for Power REIT (PW).
  • Accurate Data: Historical performance data and future projections (highlighted in the yellow cells).
  • Flexible Forecasting: Adjust key assumptions such as revenue growth, EBITDA margin, and WACC.
  • Instant Calculations: Quickly observe how your inputs influence Power REIT’s (PW) valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Layout: Organized for clarity and user-friendliness, complete with step-by-step guidance.

Key Features

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

How It Works

  • Step 1: Download the prebuilt Excel template featuring Power REIT’s (PW) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including Power REIT’s (PW) intrinsic value.
  • Step 5: Make informed investment choices or create reports based on the outputs.

Why Choose Power REIT (PW) Calculator?

  • Save Time: Skip the hassle of building a DCF model from the ground up – it's ready for immediate use.
  • Enhance Accuracy: Dependable financial data and established formulas minimize valuation errors.
  • Fully 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 Power REIT (PW)?

  • Real Estate Investors: Gain confidence in your investment choices with a robust analysis tool.
  • Financial Analysts: Streamline your workflow with a customizable DCF model tailored for real estate.
  • Consultants: Effortlessly modify the template for impactful client presentations or strategic reports.
  • Real Estate Enthusiasts: Enhance your knowledge of real estate valuation through practical, real-world applications.
  • Educators and Students: Utilize it as a hands-on learning resource in real estate and finance courses.

What the Template Contains

  • Pre-Filled DCF Model: Power REIT’s (PW) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Power REIT’s (PW) 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.

No products were found matching.