Douglas Elliman Inc. (DOUG) DCF Valuation

Douglas Elliman Inc. (DOUG) 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

Douglas Elliman Inc. (DOUG) 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 assess the intrinsic value of Douglas Elliman Inc.? Our (DOUG) DCF Calculator integrates real-world data with comprehensive customization options, enabling you to refine your 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 784.1 774.0 1,353.1 1,153.2 955.6 1,097.1 1,259.7 1,446.3 1,660.5 1,906.5
Revenue Growth, % 0 -1.29 74.83 -14.78 -17.14 14.81 14.81 14.81 14.81 14.81
EBITDA 5.2 39.4 110.7 3.5 -54.1 18.8 21.6 24.8 28.4 32.7
EBITDA, % 0.65782 5.09 8.18 0.30099 -5.66 1.71 1.71 1.71 1.71 1.71
Depreciation 787.6 760.5 1,251.0 1,157.1 8.0 859.2 986.4 1,132.6 1,300.4 1,493.0
Depreciation, % 100.44 98.25 92.45 100.34 0.83991 78.31 78.31 78.31 78.31 78.31
EBIT -782.4 -721.1 -1,140.4 -1,153.6 -62.1 -842.0 -966.7 -1,110.0 -1,274.4 -1,463.2
EBIT, % -99.79 -93.17 -84.28 -100.04 -6.5 -76.75 -76.75 -76.75 -76.75 -76.75
Total Cash 71.5 94.4 211.6 163.9 127.0 141.4 162.4 186.4 214.1 245.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 26.6 31.7 41.7 39.4 39.6
Account Receivables, % 3.39 4.1 3.08 3.42 4.14
Inventories 4.4 10.4 15.3 5.0 .0 7.6 8.7 10.0 11.5 13.2
Inventories, % 0.56408 1.34 1.13 0.43228 0 0.69401 0.69401 0.69401 0.69401 0.69401
Accounts Payable 3.1 6.3 5.9 5.5 6.1 6.1 7.0 8.0 9.2 10.5
Accounts Payable, % 0.39102 0.81875 0.4341 0.47313 0.64212 0.55182 0.55182 0.55182 0.55182 0.55182
Capital Expenditure -8.1 -6.1 -4.1 -8.5 -6.1 -7.7 -8.8 -10.1 -11.7 -13.4
Capital Expenditure, % -1.03 -0.79149 -0.30344 -0.7403 -0.64286 -0.70169 -0.70169 -0.70169 -0.70169 -0.70169
Tax Rate, % 26.91 26.91 26.91 26.91 26.91 26.91 26.91 26.91 26.91 26.91
EBITAT -751.0 -721.8 -1,118.4 70,979.2 -45.4 -618.3 -709.9 -815.0 -935.8 -1,074.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF .6 24.8 113.2 72,139.9 -38.0 225.3 261.6 300.4 344.9 396.0
WACC, % 7.53 7.62 7.58 5.34 7.01 7.02 7.02 7.02 7.02 7.02
PV UFCF
SUM PV UFCF 1,229.0
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 412
Terminal Value 13,645
Present Terminal Value 9,721
Enterprise Value 10,950
Net Debt 13
Equity Value 10,937
Diluted Shares Outstanding, MM 82
Equity Value Per Share 132.97

What You Will Get

  • Editable Forecast Inputs: Seamlessly adjust key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Douglas Elliman Inc.’s (DOUG) financial data pre-populated to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model tailored to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive DOUG Data: Pre-filled with Douglas Elliman’s historical performance metrics and future projections.
  • Fully Customizable Inputs: Modify sales growth, profit margins, discount rates, tax implications, and capital investments.
  • Dynamic Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on user-defined inputs.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • User-Centric Design: Intuitive, organized, and tailored for both industry experts and novices.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Douglas Elliman Inc.'s pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust the assumptions.
  5. Step 5: Analyze the outputs and utilize the results for investment decisions.

Why Choose Douglas Elliman Inc. (DOUG) Calculator?

  • Comprehensive Tool: Features advanced analytics for real estate valuation and market trends.
  • Customizable Inputs: Modify highlighted fields to explore different real estate scenarios.
  • Detailed Insights: Automatically calculates Douglas Elliman's intrinsic value and projected cash flows.
  • Preloaded Data: Access to historical performance and market forecasts for precise evaluations.
  • Professional Quality: Perfect for real estate analysts, investors, and property consultants.

Who Should Use This Product?

  • Real Estate Investors: Evaluate Douglas Elliman Inc.'s (DOUG) market position before making investment decisions.
  • Real Estate Professionals: Enhance valuation methods and assess market trends effectively.
  • Property Developers: Understand how leading firms like Douglas Elliman Inc. (DOUG) are valued in the industry.
  • Consultants: Create detailed valuation reports for real estate clients.
  • Students and Educators: Utilize industry data to learn and teach real estate valuation strategies.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
  • Real-World Data: Douglas Elliman Inc.’s (DOUG) historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.

No products were found matching.