Essex Property Trust, Inc. (ESS) DCF Valuation

Essex Property Trust, Inc. (ESS) 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

Essex Property Trust, Inc. (ESS) 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:

Enhance your investment choices with the Essex Property Trust, Inc. (ESS) DCF Calculator! Explore real financial data for Essex Property Trust, adjust growth projections and expenses, and instantly observe how these alterations affect the intrinsic value of (ESS).


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 1,460.2 1,495.7 1,440.6 1,606.8 1,669.4 1,728.6 1,789.9 1,853.4 1,919.1 1,987.1
Revenue Growth, % 0 2.44 -3.69 11.54 3.89 3.55 3.55 3.55 3.55 3.55
EBITDA 964.9 1,020.3 1,050.1 1,127.9 1,491.7 1,267.9 1,312.8 1,359.4 1,407.6 1,457.5
EBITDA, % 66.08 68.21 72.89 70.2 89.36 73.35 73.35 73.35 73.35 73.35
Depreciation 932.8 820.2 1,033.7 1,018.2 548.4 991.2 1,026.3 1,062.7 1,100.4 1,139.4
Depreciation, % 63.89 54.84 71.75 63.37 32.85 57.34 57.34 57.34 57.34 57.34
EBIT 32.0 200.1 16.4 109.7 943.3 276.7 286.5 296.7 307.2 318.1
EBIT, % 2.19 13.38 1.14 6.83 56.5 16.01 16.01 16.01 16.01 16.01
Total Cash 225.3 231.8 250.5 155.4 479.5 299.8 310.4 321.4 332.8 344.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 134.4 195.1 341.0 103.0 174.6
Account Receivables, % 9.2 13.04 23.67 6.41 10.46
Inventories -1.0 57.9 .0 -9.4 .0 11.1 11.5 11.9 12.4 12.8
Inventories, % -0.06848588 3.87 0.0000000694 -0.58414 0 0.64418 0.64418 0.64418 0.64418 0.64418
Accounts Payable 158.0 149.8 180.8 165.5 175.4 187.3 194.0 200.9 208.0 215.3
Accounts Payable, % 10.82 10.01 12.55 10.3 10.51 10.84 10.84 10.84 10.84 10.84
Capital Expenditure -101.7 -90.1 -121.2 -163.2 -140.4 -138.2 -143.1 -148.1 -153.4 -158.8
Capital Expenditure, % -6.96 -6.02 -8.41 -10.16 -8.41 -7.99 -7.99 -7.99 -7.99 -7.99
Tax Rate, % 5.78 5.78 5.78 5.78 5.78 5.78 5.78 5.78 5.78 5.78
EBITAT 30.2 189.5 15.1 106.0 888.8 261.1 270.3 279.9 289.8 300.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 886.0 791.6 870.5 1,193.1 1,225.8 1,072.4 1,152.1 1,193.0 1,235.3 1,279.1
WACC, % 7.54 7.54 7.51 7.56 7.54 7.54 7.54 7.54 7.54 7.54
PV UFCF
SUM PV UFCF 4,765.8
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 1,330
Terminal Value 37,599
Present Terminal Value 26,144
Enterprise Value 30,910
Net Debt 5,870
Equity Value 25,039
Diluted Shares Outstanding, MM 64
Equity Value Per Share 389.70

What You Will Get

  • Pre-Filled Financial Model: Essex Property Trust's actual data allows for accurate DCF valuation.
  • Full Forecast Control: Modify rental growth, operating margins, WACC, and other essential factors.
  • Instant Calculations: Real-time updates ensure you see results immediately as adjustments are made.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for comprehensive forecasts.

Key Features

  • Comprehensive Financial Data: Gain access to reliable pre-loaded historical figures and future forecasts for Essex Property Trust, Inc. (ESS).
  • Adjustable Forecast Parameters: Modify highlighted cells for inputs such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries to help you visualize your valuation findings.
  • Suitable for All Levels: A straightforward, user-friendly layout designed for investors, CFOs, and consultants alike.

How It Works

  • Step 1: Download the prebuilt Excel template with Essex Property Trust, Inc. (ESS) data included.
  • Step 2: Explore the pre-filled sheets and familiarize yourself with the key metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Essex Property Trust, Inc. (ESS) intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose This Calculator for Essex Property Trust, Inc. (ESS)?

  • Comprehensive Tool: Features DCF, WACC, and financial ratio analyses tailored for real estate investments.
  • Customizable Inputs: Modify yellow-highlighted cells to explore different investment scenarios.
  • Detailed Insights: Automatically calculates Essex Property Trust’s intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable foundations for analysis.
  • Professional Quality: Perfect for real estate analysts, investors, and property consultants.

Who Should Use This Product?

  • Real Estate Students: Understand property valuation methods and apply them to real estate data.
  • Academics: Utilize industry-standard models in your research or teaching materials.
  • Investors: Validate your investment strategies and evaluate the valuation metrics for Essex Property Trust, Inc. (ESS).
  • Analysts: Enhance your analysis with a customizable DCF model tailored for real estate investments.
  • Property Managers: Learn how large real estate firms like Essex Property Trust, Inc. (ESS) are valued in the market.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations for Essex Property Trust, Inc. (ESS).
  • Real-World Data: Essex’s historical and projected financials preloaded for thorough 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.