Bridge Investment Group Holdings Inc. (BRDG) DCF Valuation

Bridge Investment Group Holdings Inc. (BRDG) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Bridge Investment Group Holdings Inc. (BRDG) 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:

Whether you’re an investor or analyst, this (BRDG) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from Bridge Investment Group Holdings Inc., you can adjust forecasts and observe the effects in real-time.


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 246.3 231.9 330.0 409.0 390.6 445.3 507.5 578.4 659.3 751.4
Revenue Growth, % 0 -5.82 42.28 23.95 -4.5 13.98 13.98 13.98 13.98 13.98
EBITDA 167.2 70.5 84.6 119.0 -37.6 127.7 145.5 165.9 189.1 215.5
EBITDA, % 67.88 30.39 25.65 29.09 -9.61 28.68 28.68 28.68 28.68 28.68
Depreciation 133.4 103.6 -8.4 182.7 16.4 129.3 147.3 167.9 191.4 218.1
Depreciation, % 54.16 44.69 -2.56 44.67 4.19 29.03 29.03 29.03 29.03 29.03
EBIT 33.8 -33.2 93.1 -63.7 -53.9 -1.6 -1.8 -2.0 -2.3 -2.6
EBIT, % 13.71 -14.29 28.21 -15.57 -13.8 -0.34987 -0.34987 -0.34987 -0.34987 -0.34987
Total Cash 62.1 106.9 86.5 198.2 77.5 147.6 168.3 191.8 218.6 249.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 40.4 15.4 150.7 675.8 474.6
Account Receivables, % 16.39 6.62 45.66 165.21 121.5
Inventories 112.1 196.8 43.7 .0 .0 127.9 145.7 166.1 189.3 215.8
Inventories, % 45.51 84.86 13.23 0 0 28.72 28.72 28.72 28.72 28.72
Accounts Payable 7.3 11.1 13.6 24.9 34.6 23.9 27.2 31.0 35.4 40.3
Accounts Payable, % 2.97 4.8 4.12 6.1 8.85 5.37 5.37 5.37 5.37 5.37
Capital Expenditure -1.7 -.3 -1.1 -3.2 -2.4 -2.3 -2.6 -3.0 -3.4 -3.8
Capital Expenditure, % -0.69597 -0.11296 -0.33968 -0.78915 -0.61641 -0.51083 -0.51083 -0.51083 -0.51083 -0.51083
Tax Rate, % 85.36 85.36 85.36 85.36 85.36 85.36 85.36 85.36 85.36 85.36
EBITAT 29.3 -29.1 91.2 -58.9 -7.9 -1.2 -1.3 -1.5 -1.8 -2.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 15.9 18.4 101.9 -349.5 216.8 222.6 95.4 108.7 123.9 141.3
WACC, % 7.3 7.33 7.75 7.53 4.37 6.85 6.85 6.85 6.85 6.85
PV UFCF
SUM PV UFCF 577.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 144
Terminal Value 2,968
Present Terminal Value 2,131
Enterprise Value 2,708
Net Debt 426
Equity Value 2,282
Diluted Shares Outstanding, MM 26
Equity Value Per Share 87.77

What You Will Get

  • Real BRDG Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Automated Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Explore various scenarios to assess Bridge Investment Group's future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive Data: Bridge Investment Group Holdings Inc.'s (BRDG) historical financial reports and pre-populated projections.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Instantly view the recalculated intrinsic value of Bridge Investment Group Holdings Inc. (BRDG).
  • Intuitive Visualizations: Dashboard charts showcase valuation outcomes and essential metrics.
  • Designed for Precision: A reliable tool for analysts, investors, and finance professionals.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Bridge Investment Group Holdings Inc.'s (BRDG) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth projections, WACC, and capital expenditures as needed.
  • 3. View Results Instantly: The DCF model automatically calculates the intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Analyze various forecasts to compare different valuation results.
  • 5. Present with Assurance: Deliver professional valuation insights to back your investment decisions.

Why Choose This Calculator for Bridge Investment Group Holdings Inc. (BRDG)?

  • Accuracy: Utilizes real Bridge Investment Group financials for precise data.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Eliminates the complexities of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Simple to navigate, even for those with limited financial modeling skills.

Who Should Use This Product?

  • Institutional Investors: Develop comprehensive investment strategies based on Bridge Investment Group Holdings Inc. (BRDG) performance.
  • Asset Management Teams: Evaluate investment opportunities and risks associated with BRDG to enhance portfolio management.
  • Financial Advisors: Deliver precise investment recommendations to clients considering Bridge Investment Group Holdings Inc. (BRDG).
  • Academic Researchers: Analyze financial data for studies related to investment trends and market behavior.
  • Market Analysts: Gain insights into the valuation and growth potential of Bridge Investment Group Holdings Inc. (BRDG).

What the Template Contains

  • Pre-Filled Data: Contains historical financials and forecasts for Bridge Investment Group Holdings Inc. (BRDG).
  • Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on user-defined inputs.
  • Key Financial Ratios: Evaluate Bridge Investment Group's profitability, efficiency, and leverage.
  • Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
  • Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes.

No products were found matching.