SBA Communications Corporation (SBAC) 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
SBA Communications Corporation (SBAC) Bundle
Streamline SBA Communications Corporation (SBAC) valuation with this user-friendly DCF Calculator! Equipped with authentic SBA Communications financials and flexible forecast parameters, you can explore various scenarios and determine the fair value of SBA Communications 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 | 2,014.6 | 2,083.1 | 2,308.8 | 2,633.5 | 2,711.6 | 2,774.6 | 2,839.0 | 2,904.9 | 2,972.4 | 3,041.4 |
| Revenue Growth, % | 0 | 3.4 | 10.83 | 14.06 | 2.97 | 2.32 | 2.32 | 2.32 | 2.32 | 2.32 |
| EBITDA | 1,310.5 | 1,394.7 | 1,513.8 | 1,675.8 | 1,791.4 | 1,816.0 | 1,858.2 | 1,901.4 | 1,945.5 | 1,990.7 |
| EBITDA, % | 65.05 | 66.95 | 65.57 | 63.64 | 66.07 | 65.45 | 65.45 | 65.45 | 65.45 | 65.45 |
| Depreciation | 1,386.9 | 1,400.6 | 1,466.0 | 1,638.4 | 716.3 | 1,599.3 | 1,636.4 | 1,674.4 | 1,713.3 | 1,753.1 |
| Depreciation, % | 68.84 | 67.23 | 63.5 | 62.22 | 26.42 | 57.64 | 57.64 | 57.64 | 57.64 | 57.64 |
| EBIT | -76.3 | -5.9 | 47.8 | 37.4 | 1,075.1 | 216.8 | 221.8 | 227.0 | 232.2 | 237.6 |
| EBIT, % | -3.79 | -0.2827 | 2.07 | 1.42 | 39.65 | 7.81 | 7.81 | 7.81 | 7.81 | 7.81 |
| Total Cash | 108.3 | 308.6 | 367.3 | 143.7 | 208.5 | 273.3 | 279.6 | 286.1 | 292.7 | 299.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 158.4 | 108.9 | 150.8 | 263.9 | 199.0 | 205.2 | 210.0 | 214.9 | 219.9 | 225.0 |
| Account Receivables, % | 7.86 | 5.23 | 6.53 | 10.02 | 7.34 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 |
| Inventories | 34.9 | 44.4 | 80.0 | 42.0 | .0 | 49.5 | 50.6 | 51.8 | 53.0 | 54.2 |
| Inventories, % | 1.73 | 2.13 | 3.46 | 1.59 | 0 | 1.78 | 1.78 | 1.78 | 1.78 | 1.78 |
| Accounts Payable | 31.8 | 110.0 | 34.1 | 51.4 | 42.2 | 65.7 | 67.3 | 68.8 | 70.4 | 72.0 |
| Accounts Payable, % | 1.58 | 5.28 | 1.48 | 1.95 | 1.56 | 2.37 | 2.37 | 2.37 | 2.37 | 2.37 |
| Capital Expenditure | -154.2 | -128.6 | -133.6 | -214.4 | -236.7 | -202.5 | -207.2 | -212.0 | -216.9 | -221.9 |
| Capital Expenditure, % | -7.66 | -6.17 | -5.79 | -8.14 | -8.73 | -7.3 | -7.3 | -7.3 | -7.3 | -7.3 |
| Tax Rate, % | 8.51 | 8.51 | 8.51 | 8.51 | 8.51 | 8.51 | 8.51 | 8.51 | 8.51 | 8.51 |
| EBITAT | -60.0 | 8.0 | 44.9 | 32.8 | 983.6 | 152.6 | 156.2 | 159.8 | 163.5 | 167.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 1,011.1 | 1,398.2 | 1,223.9 | 1,399.1 | 1,560.9 | 1,517.2 | 1,581.0 | 1,617.7 | 1,655.3 | 1,693.7 |
| WACC, % | 5.99 | 4.61 | 6.26 | 6.15 | 6.22 | 5.85 | 5.85 | 5.85 | 5.85 | 5.85 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 6,802.2 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 1,761 | |||||||||
| Terminal Value | 95,345 | |||||||||
| Present Terminal Value | 71,762 | |||||||||
| Enterprise Value | 78,564 | |||||||||
| Net Debt | 14,255 | |||||||||
| Equity Value | 64,309 | |||||||||
| Diluted Shares Outstanding, MM | 109 | |||||||||
| Equity Value Per Share | 590.50 |
What You Will Get
- Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to generate various scenarios.
- Real-World Data: SBA Communications Corporation’s (SBAC) financial data pre-filled to kickstart your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive DCF Calculator: Features both unlevered and levered DCF valuation models tailored for SBA Communications Corporation (SBAC).
- WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable inputs for precise calculations.
- Customizable Forecast Assumptions: Easily change growth rates, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to SBA Communications Corporation (SBAC).
- Interactive Dashboard and Charts: Visual representations that highlight essential valuation metrics for straightforward analysis.
How It Works
- Download the Template: Gain immediate access to the Excel-based SBAC DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates SBA Communications' intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
- Analyze and Decide: Leverage the results to inform your investment or financial analysis.
Why Choose This Calculator?
- Accuracy: Leverages real SBA Communications financials for precise data.
- Flexibility: Allows users to effortlessly test and adjust inputs.
- Time-Saving: Eliminate the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with the precision and usability expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users without advanced financial modeling skills.
Who Should Use This Product?
- Investors: Accurately assess SBA Communications Corporation’s (SBAC) fair value prior to making investment choices.
- CFOs: Utilize a high-quality DCF model for comprehensive financial reporting and analysis.
- Consultants: Easily customize the template for client valuation reports.
- Entrepreneurs: Acquire knowledge of financial modeling practices employed by leading telecommunications firms.
- Educators: Implement it as a teaching resource to illustrate various valuation techniques.
What the Template Contains
- Historical Data: Includes SBA Communications Corporation’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate SBA Communications Corporation’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 SBA Communications Corporation’s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.