BrightSpire Capital, Inc. (BRSP) DCF Valuation

BrightSpire Capital, Inc. (BRSP) 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

BrightSpire Capital, Inc. (BRSP) 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:

Discover the true potential of BrightSpire Capital, Inc. (BRSP) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how changes influence BrightSpire Capital's valuation – all within one convenient Excel template.


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 549.3 424.3 323.1 358.5 392.1 366.3 342.3 319.8 298.8 279.2
Revenue Growth, % 0 -22.75 -23.86 10.97 9.36 -6.57 -6.57 -6.57 -6.57 -6.57
EBITDA -61.9 -49.3 205.6 112.5 35.9 59.6 55.6 52.0 48.6 45.4
EBITDA, % -11.27 -11.63 63.65 31.38 9.16 16.26 16.26 16.26 16.26 16.26
Depreciation 779.3 382.2 83.4 207.1 33.5 206.7 193.2 180.5 168.6 157.5
Depreciation, % 141.87 90.06 25.8 57.76 8.54 56.43 56.43 56.43 56.43 56.43
EBIT -841.2 -431.5 122.3 -94.6 2.4 -137.7 -128.6 -120.2 -112.3 -104.9
EBIT, % -153.14 -101.69 37.84 -26.38 0.6131 -37.58 -37.58 -37.58 -37.58 -37.58
Total Cash 322.4 485.2 259.7 306.3 257.5 285.9 267.1 249.6 233.2 217.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 46.5 37.4 54.5 40.7 41.5
Account Receivables, % 8.46 8.81 16.87 11.35 10.57
Inventories .0 2,734.0 .0 .0 -5.6 72.2 67.5 63.0 58.9 55.0
Inventories, % 0.000000182 644.29 0.00000031 0 -1.43 19.71 19.71 19.71 19.71 19.71
Accounts Payable 28.3 15.1 20.2 15.1 17.6 17.3 16.2 15.1 14.1 13.2
Accounts Payable, % 5.15 3.55 6.24 4.21 4.48 4.73 4.73 4.73 4.73 4.73
Capital Expenditure 273.8 -23.2 -9.9 -4.0 .0 -7.1 -6.6 -6.2 -5.8 -5.4
Capital Expenditure, % 49.84 -5.47 -3.07 -1.11 0 -1.93 -1.93 -1.93 -1.93 -1.93
Tax Rate, % 34.15 34.15 34.15 34.15 34.15 34.15 34.15 34.15 34.15 34.15
EBITAT -846.6 -412.8 98.9 -88.0 1.6 -119.9 -112.0 -104.7 -97.8 -91.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 188.3 -2,792.0 2,894.3 123.8 42.4 2.0 80.8 75.5 70.6 65.9
WACC, % 6.39 6.24 5.72 6.14 5.19 5.94 5.94 5.94 5.94 5.94
PV UFCF
SUM PV UFCF 242.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 67
Terminal Value 1,709
Present Terminal Value 1,281
Enterprise Value 1,524
Net Debt 2,481
Equity Value -958
Diluted Shares Outstanding, MM 127
Equity Value Per Share -7.54

What You Will Get

  • Real BRSP 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 multiple scenarios to assess BrightSpire’s future performance.
  • User-Friendly Design: Crafted for professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive Financial Data: Gain access to precise historical performance and future forecasts for BrightSpire Capital, Inc. (BRSP).
  • Tailored Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins to suit your analysis.
  • Real-Time Calculations: Enjoy automatic adjustments to DCF, Net Present Value (NPV), and cash flow evaluations.
  • User-Friendly Dashboard: Intuitive charts and summaries that make it easy to interpret your valuation outcomes.
  • Designed for All Levels: A straightforward, user-centric layout ideal for investors, CFOs, and consultants alike.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring BrightSpire Capital, Inc. (BRSP)'s preloaded data.
  • 2. Modify Assumptions: Adjust essential inputs such as growth projections, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Scenarios: Evaluate various forecasts to analyze different valuation scenarios.
  • 5. Utilize with Assurance: Deliver professional valuation insights to enhance your decision-making process.

Why Choose This Calculator for BrightSpire Capital, Inc. (BRSP)?

  • Accurate Data: Utilize real BrightSpire financials for dependable valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and financial consultants.
  • User-Friendly: Easy-to-navigate layout and clear step-by-step guidance make it accessible for all users.

Who Should Use This Product?

  • Investors: Accurately assess BrightSpire Capital’s fair value before making investment choices.
  • CFOs: Utilize a high-quality DCF model for financial reporting and in-depth analysis.
  • Consultants: Easily customize the template for valuation reports tailored to clients.
  • Entrepreneurs: Acquire knowledge of financial modeling practices employed by leading firms.
  • Educators: Employ it as an instructional resource to illustrate valuation techniques.

What the Template Contains

  • Preloaded BRSP 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.