Broadstone Net Lease, Inc. (BNL) DCF Valuation

Broadstone Net Lease, Inc. (BNL) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Broadstone Net Lease, Inc. (BNL) 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 Broadstone Net Lease, Inc.? Our (BNL) DCF Calculator integrates real-world data with comprehensive customization features, enabling you to adjust forecasts and enhance your investment strategies.


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 298.8 321.6 382.9 407.5 442.9 489.2 540.3 596.7 659.1 727.9
Revenue Growth, % 0 7.64 19.04 6.43 8.68 10.45 10.45 10.45 10.45 10.45
EBITDA 243.8 272.5 328.0 354.1 380.9 415.7 459.1 507.1 560.0 618.6
EBITDA, % 81.6 84.71 85.67 86.89 86 84.97 84.97 84.97 84.97 84.97
Depreciation 160.4 184.0 187.3 215.4 158.6 243.1 268.5 296.5 327.5 361.7
Depreciation, % 53.67 57.19 48.91 52.85 35.82 49.69 49.69 49.69 49.69 49.69
EBIT 83.5 88.5 140.7 138.7 222.3 172.6 190.6 210.6 232.6 256.9
EBIT, % 27.93 27.51 36.76 34.04 50.18 35.29 35.29 35.29 35.29 35.29
Total Cash 12.5 100.5 21.7 21.8 19.5 49.7 54.9 60.6 67.0 74.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 85.5 103.7 118.2 137.0 154.2
Account Receivables, % 28.6 32.25 30.87 33.62 34.82
Inventories -2.9 .0 .0 -63.4 .0 -16.2 -17.9 -19.7 -21.8 -24.1
Inventories, % -0.97418 0.000000311 0.000000261 -15.56 0 -3.31 -3.31 -3.31 -3.31 -3.31
Accounts Payable 37.4 74.9 38.0 47.5 24.5 61.6 68.0 75.1 83.0 91.6
Accounts Payable, % 12.51 23.3 9.93 11.67 5.53 12.59 12.59 12.59 12.59 12.59
Capital Expenditure -5.1 -10.8 -1.6 -31.4 -46.3 -23.1 -25.5 -28.2 -31.1 -34.4
Capital Expenditure, % -1.69 -3.36 -0.41737 -7.7 -10.44 -4.72 -4.72 -4.72 -4.72 -4.72
Tax Rate, % 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24 5.24
EBITAT 75.7 79.2 129.7 129.6 210.6 158.9 175.6 193.9 214.2 236.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 185.9 268.7 264.0 367.6 219.4 429.7 410.3 453.1 500.5 552.7
WACC, % 7.63 7.6 7.65 7.67 7.69 7.65 7.65 7.65 7.65 7.65
PV UFCF
SUM PV UFCF 1,871.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 564
Terminal Value 9,981
Present Terminal Value 6,905
Enterprise Value 8,776
Net Debt 1,891
Equity Value 6,885
Diluted Shares Outstanding, MM 196
Equity Value Per Share 35.07

What You Will Get

  • Real BNL Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess Broadstone Net Lease’s future performance.
  • User-Friendly Design: Designed for industry professionals while remaining accessible to newcomers.

Key Features

  • Comprehensive BNL Data: Pre-filled with Broadstone Net Lease’s historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Testing: Develop multiple forecast scenarios to evaluate varying valuation outcomes.
  • User-Friendly Design: Intuitive, structured, and suitable for both professionals and novices.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based BNL DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically refreshes Broadstone Net Lease, Inc.'s intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the results to inform your investment or financial assessments.

Why Choose This Calculator for Broadstone Net Lease, Inc. (BNL)?

  • Accuracy: Utilizes real Broadstone Net Lease financial data for precise calculations.
  • Flexibility: Allows users to easily adjust and experiment with various inputs.
  • Time-Saving: Eliminates the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Broadstone Net Lease, Inc. (BNL) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to Broadstone Net Lease, Inc. (BNL).
  • Consultants: Deliver professional valuation insights related to Broadstone Net Lease, Inc. (BNL) to clients quickly and accurately.
  • Business Owners: Understand how real estate investment trusts like Broadstone Net Lease, Inc. (BNL) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios involving Broadstone Net Lease, Inc. (BNL).

What the Template Contains

  • Preloaded BNL Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.