SITE Centers Corp. (SITC) DCF Valuation

SITE Centers Corp. (SITC) 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

SITE Centers Corp. (SITC) 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:

Looking to determine the intrinsic value of SITE Centers Corp.? Our SITC DCF Calculator integrates real-world data with extensive customization features, allowing you to adjust projections and make more informed investment choices.


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 447.8 416.8 492.3 540.8 546.3 576.4 608.2 641.8 677.2 714.5
Revenue Growth, % 0 -6.92 18.14 9.84 1.01 5.52 5.52 5.52 5.52 5.52
EBITDA 323.0 263.1 372.3 361.2 339.3 391.7 413.3 436.1 460.2 485.6
EBITDA, % 72.15 63.12 75.62 66.78 62.11 67.96 67.96 67.96 67.96 67.96
Depreciation 165.1 170.7 185.8 203.5 212.5 221.4 233.7 246.5 260.2 274.5
Depreciation, % 36.87 40.95 37.73 37.64 38.89 38.42 38.42 38.42 38.42 38.42
EBIT 158.0 92.4 186.6 157.6 126.8 170.3 179.7 189.6 200.0 211.1
EBIT, % 35.28 22.17 37.89 29.14 23.21 29.54 29.54 29.54 29.54 29.54
Total Cash 16.1 69.7 41.8 20.3 552.0 152.8 161.3 170.1 179.5 189.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 68.1 73.5 61.4 63.9 65.6
Account Receivables, % 15.22 17.64 12.47 11.82 12.01
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable 220.8 215.1 218.8 215.0 112.5 237.2 250.2 264.0 278.6 294.0
Accounts Payable, % 49.32 51.61 44.44 39.75 20.6 41.14 41.14 41.14 41.14 41.14
Capital Expenditure .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 0 0 0 0 0 0 0 0 0 0
Tax Rate, % 0.77045 0.77045 0.77045 0.77045 0.77045 0.77045 0.77045 0.77045 0.77045 0.77045
EBITAT 155.2 87.5 183.6 156.8 125.8 166.9 176.1 185.8 196.1 206.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 473.0 247.1 385.1 354.0 234.1 498.9 418.4 441.5 465.9 491.6
WACC, % 7.49 7.37 7.5 7.53 7.53 7.48 7.48 7.48 7.48 7.48
PV UFCF
SUM PV UFCF 1,873.6
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 509
Terminal Value 12,772
Present Terminal Value 8,903
Enterprise Value 10,777
Net Debt 1,074
Equity Value 9,702
Diluted Shares Outstanding, MM 52
Equity Value Per Share 185.14

What You Will Get

  • Real SITC Financial Data: Pre-filled with SITE Centers Corp.’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See SITE Centers Corp.’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for SITE Centers Corp. (SITC).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to SITE Centers Corp. (SITC).
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit SITE Centers Corp. (SITC) projections.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios for SITE Centers Corp. (SITC).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of SITE Centers Corp. (SITC).

How It Works

  1. Download the Template: Gain immediate access to the Excel-based SITE Centers Corp. (SITC) DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional factors.
  3. Instant Calculations: The model automatically recalculates SITE Centers Corp.'s (SITC) intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential valuation variations.
  5. Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis decisions.

Why Choose SITE Centers Corp. (SITC)?

  • Save Time: Utilize our streamlined resources without the hassle of starting from scratch.
  • Enhance Accuracy: Dependable market insights and metrics minimize valuation discrepancies.
  • Fully Customizable: Adjust our tools to align with your specific market assumptions and forecasts.
  • Easy to Analyze: Intuitive graphs and data presentations simplify the interpretation of results.
  • Preferred by Professionals: Crafted for industry experts who prioritize accuracy and functionality.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling SITE Centers Corp. (SITC) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to SITE Centers Corp. (SITC).
  • Consultants: Deliver professional valuation insights on SITE Centers Corp. (SITC) to clients quickly and accurately.
  • Real Estate Developers: Understand how companies like SITE Centers Corp. (SITC) are valued to inform your own projects.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to SITE Centers Corp. (SITC).

What the Template Contains

  • Pre-Filled Data: Includes SITE Centers Corp.'s (SITC) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze SITE Centers Corp.'s (SITC) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.