Hudson Pacific Properties, Inc. (HPP) DCF Valuation

Hudson Pacific Properties, Inc. (HPP) 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

Hudson Pacific Properties, Inc. (HPP) 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:

Evaluate the financial outlook of Hudson Pacific Properties, Inc. (HPP) like an expert! This (HPP) DCF Calculator comes with pre-filled financial data and offers full flexibility to modify revenue growth, WACC, margins, and other critical assumptions to align with your projections.


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 818.2 805.0 896.8 1,026.2 952.3 992.8 1,035.1 1,079.1 1,125.0 1,172.9
Revenue Growth, % 0 -1.62 11.41 14.43 -7.2 4.26 4.26 4.26 4.26 4.26
EBITDA 437.5 423.1 494.6 553.1 423.8 515.4 537.3 560.2 584.1 608.9
EBITDA, % 53.47 52.56 55.15 53.9 44.5 51.91 51.91 51.91 51.91 51.91
Depreciation 653.1 677.5 731.9 865.2 397.8 738.0 769.4 802.2 836.3 871.9
Depreciation, % 79.82 84.16 81.61 84.31 41.78 74.34 74.34 74.34 74.34 74.34
EBIT -215.6 -254.4 -237.3 -312.1 25.9 -222.6 -232.1 -242.0 -252.2 -263.0
EBIT, % -26.35 -31.6 -26.46 -30.42 2.72 -22.42 -22.42 -22.42 -22.42 -22.42
Total Cash 187.0 248.8 225.9 255.8 100.4 227.2 236.8 246.9 257.4 268.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 208.3 247.8 265.6 296.7 245.4
Account Receivables, % 25.46 30.78 29.62 28.91 25.77
Inventories 12.0 35.9 1.6 4.9 .0 13.1 13.6 14.2 14.8 15.4
Inventories, % 1.47 4.45 0.17595 0.47884 0 1.32 1.32 1.32 1.32 1.32
Accounts Payable 210.9 225.8 298.4 264.1 203.2 266.4 277.7 289.6 301.9 314.7
Accounts Payable, % 25.77 28.05 33.28 25.73 21.34 26.83 26.83 26.83 26.83 26.83
Capital Expenditure -20.5 -593.9 -125.2 -116.7 -5.7 -203.0 -211.6 -220.6 -230.0 -239.8
Capital Expenditure, % -2.51 -73.79 -13.96 -11.37 -0.60275 -20.45 -20.45 -20.45 -20.45 -20.45
Tax Rate, % -6.09 -6.09 -6.09 -6.09 -6.09 -6.09 -6.09 -6.09 -6.09 -6.09
EBITAT 241.7 1,835.5 935.6 -3,144.9 27.5 -89.0 -92.8 -96.8 -100.9 -105.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 864.8 1,870.6 1,631.3 -2,465.1 414.9 462.5 463.9 483.6 504.2 525.7
WACC, % 0.93391 0.93391 0.93391 5.38 5.38 2.71 2.71 2.71 2.71 2.71
PV UFCF
SUM PV UFCF 2,249.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 536
Terminal Value 75,141
Present Terminal Value 65,726
Enterprise Value 67,975
Net Debt 4,300
Equity Value 63,674
Diluted Shares Outstanding, MM 141
Equity Value Per Share 451.74

What You Will Receive

  • Authentic Hudson Pacific Data: Preloaded financial metrics – from revenue to EBIT – based on real and forecasted figures.
  • Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
  • Real-Time Valuation Updates: Automatic recalculations to evaluate the effects of changes on Hudson Pacific's fair value.
  • Flexible Excel Template: Designed for quick modifications, scenario analysis, and comprehensive projections.
  • Efficient and Precise: Avoid the hassle of building models from the ground up while ensuring accuracy and adaptability.

Key Features

  • Comprehensive DCF Model: Offers both unlevered and levered DCF valuation frameworks tailored for Hudson Pacific Properties, Inc. (HPP).
  • WACC Analysis Tool: Features a pre-designed Weighted Average Cost of Capital sheet with adjustable parameters.
  • Customizable Forecast Inputs: Adjust growth projections, capital expenditures, and discount rates as needed.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Hudson Pacific Properties, Inc. (HPP).
  • Visual Dashboard and Charts: Graphical representations provide a clear overview of essential valuation metrics for straightforward analysis.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Hudson Pacific Properties, Inc. (HPP) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Hudson Pacific Properties, Inc. (HPP)'s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Hudson Pacific Properties, Inc. (HPP)?

  • User-Friendly Interface: Tailored for both novice and seasoned users.
  • Customizable Inputs: Adjust parameters to suit your specific analysis needs.
  • Real-Time Valuation: Monitor immediate updates to Hudson Pacific's valuation as you change inputs.
  • Pre-Loaded Data: Comes with Hudson Pacific's latest financial information for swift evaluations.
  • Preferred by Experts: Valued by investors and analysts for making strategic decisions.

Who Should Use This Product?

  • Investors: Accurately assess Hudson Pacific Properties, Inc.'s (HPP) fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to HPP.
  • Consultants: Easily customize the template for valuation reports tailored to HPP clients.
  • Entrepreneurs: Gain insights into financial modeling practices employed by leading real estate firms like HPP.
  • Educators: Implement it as a teaching resource to illustrate valuation techniques relevant to HPP.

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations for Hudson Pacific Properties, Inc. (HPP).
  • Real-World Data: Hudson Pacific Properties’ historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for deeper insights into HPP's performance.
  • Key Ratios: Built-in analysis for profitability, efficiency, and leverage relevant to Hudson Pacific Properties.
  • Dashboard with Visual Outputs: Charts and tables providing clear, actionable results for HPP stakeholders.

No products were found matching.