Redwood Trust, Inc. (RWT) DCF Valuation

Redwood Trust, Inc. (RWT) 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

Redwood Trust, Inc. (RWT) 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:

Enhance your investment choices with the Redwood Trust, Inc. (RWT) DCF Calculator! Explore authentic Redwood Trust financials, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of Redwood Trust, Inc. (RWT).


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 308.0 -363.0 526.0 -27.0 158.3 .0 .0 .0 .0 .0
Revenue Growth, % 0 -217.86 -244.9 -105.13 -686.29 -100 -100 -100 -100 -100
EBITDA .0 .0 .0 384.9 .0 .0 .0 .0 .0 .0
EBITDA, % 0 0 0 -1425.49 0 -20 -20 -20 -20 -20
Depreciation 97.1 451.8 -97.0 360.9 14.9 .0 .0 .0 .0 .0
Depreciation, % 31.52 -124.45 -18.45 -1336.48 9.38 -35.51 -35.51 -35.51 -35.51 -35.51
EBIT -97.1 -451.8 97.0 24.0 -14.9 .0 .0 .0 .0 .0
EBIT, % -31.52 124.45 18.45 -89.01 -9.38 -2.29 -2.29 -2.29 -2.29 -2.29
Total Cash 436.3 679.5 656.8 662.0 368.8 .0 .0 .0 .0 .0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 304.2 87.4 137.6 114.7 171.9
Account Receivables, % 98.75 -24.07 26.15 -424.88 108.57
Inventories 9.5 8.4 36.1 6.5 .0 .0 .0 .0 .0 .0
Inventories, % 3.07 -2.32 6.87 -23.91 0 -3.26 -3.26 -3.26 -3.26 -3.26
Accounts Payable 66.1 34.9 47.6 50.8 57.7 .0 .0 .0 .0 .0
Accounts Payable, % 21.47 -9.6 9.04 -188.32 36.48 -8.52 -8.52 -8.52 -8.52 -8.52
Capital Expenditure 1,260.8 .0 .0 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 409.35 0 0 0 0 0 0 0 0 0
Tax Rate, % -881.69 -881.69 -881.69 -881.69 -881.69 -881.69 -881.69 -881.69 -881.69 -881.69
EBITAT -93.2 -447.9 91.8 21.4 -145.8 .0 .0 .0 .0 .0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 1,017.1 190.4 -70.5 438.1 -174.8 114.1 .0 .0 .0 .0
WACC, % 5.14 5.28 5.07 4.82 5.32 5.13 5.13 5.13 5.13 5.13
PV UFCF
SUM PV UFCF 108.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 0
Present Terminal Value 0
Enterprise Value 109
Net Debt 12,551
Equity Value -12,443
Diluted Shares Outstanding, MM 116
Equity Value Per Share -107.00

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real RWT 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 the effects of your inputs on Redwood Trust'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

  • Accurate Redwood Trust Financials: Gain access to reliable pre-loaded historical data and future forecasts.
  • Customizable Financial Assumptions: Modify highlighted cells for metrics like WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic adjustments to DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries for a clear view of your valuation outcomes.
  • Designed for All Users: A straightforward layout tailored for investors, CFOs, and consultants alike.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Redwood Trust, Inc.'s (RWT) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV for Redwood Trust, Inc. (RWT).
  • 4. Evaluate Scenarios: Analyze various forecasts to assess different valuation outcomes for Redwood Trust, Inc. (RWT).
  • 5. Present with Confidence: Deliver professional valuation insights to bolster your decision-making for Redwood Trust, Inc. (RWT).

Why Choose Redwood Trust, Inc. (RWT) Calculator?

  • Precision: Utilizes verified financials from Redwood Trust for reliable data.
  • Versatility: Built for users to easily experiment with and adjust inputs.
  • Efficiency: Eliminate the need to create a financial model from the ground up.
  • High-Quality: Crafted with the expertise and standards expected at the CFO level.
  • Intuitive: Simple to navigate, suitable for users without extensive financial modeling skills.

Who Should Use This Product?

  • Investors: Assess Redwood Trust’s valuation before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
  • Startup Founders: Understand how companies like Redwood Trust are appraised in the market.
  • Consultants: Provide detailed valuation analysis and reports for clients in the real estate sector.
  • Students and Educators: Utilize actual market data to learn and teach valuation strategies.

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Redwood Trust, Inc. (RWT).
  • Real-World Data: Redwood Trust’s historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various 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 and actionable results.

No products were found matching.