Four Corners Property Trust, Inc. (FCPT) 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
Four Corners Property Trust, Inc. (FCPT) Bundle
Simplify Four Corners Property Trust, Inc. (FCPT) valuation with this customizable DCF Calculator! Featuring real Four Corners Property Trust, Inc. (FCPT) financials and adjustable forecast inputs, you can test scenarios and uncover Four Corners Property Trust, Inc. (FCPT) fair value in minutes.
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 | 160.2 | 170.9 | 199.4 | 223.2 | 250.6 | 280.4 | 313.7 | 351.0 | 392.7 | 439.4 |
Revenue Growth, % | 0 | 6.68 | 16.63 | 11.95 | 12.28 | 11.89 | 11.89 | 11.89 | 11.89 | 11.89 |
EBITDA | 125.1 | 136.5 | 152.2 | 167.9 | 189.0 | 215.8 | 241.5 | 270.2 | 302.3 | 338.2 |
EBITDA, % | 78.07 | 79.84 | 76.32 | 75.22 | 75.4 | 76.97 | 76.97 | 76.97 | 76.97 | 76.97 |
Depreciation | 61.5 | 64.1 | 82.1 | 97.3 | 50.7 | 101.4 | 113.5 | 127.0 | 142.1 | 158.9 |
Depreciation, % | 38.35 | 37.48 | 41.17 | 43.61 | 20.24 | 36.17 | 36.17 | 36.17 | 36.17 | 36.17 |
EBIT | 63.6 | 72.4 | 70.1 | 70.6 | 138.2 | 114.4 | 128.0 | 143.2 | 160.2 | 179.3 |
EBIT, % | 39.71 | 42.36 | 35.15 | 31.61 | 55.16 | 40.8 | 40.8 | 40.8 | 40.8 | 40.8 |
Total Cash | 5.1 | 11.1 | 6.3 | 26.3 | 16.3 | 17.4 | 19.5 | 21.8 | 24.4 | 27.3 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | .4 | 1.0 | 1.3 | 2.7 | 3.0 | 2.2 | 2.4 | 2.7 | 3.1 | 3.4 |
Account Receivables, % | 0.23715 | 0.60546 | 0.65805 | 1.19 | 1.19 | 0.7768 | 0.7768 | 0.7768 | 0.7768 | 0.7768 |
Inventories | .2 | 2.9 | .3 | 7.8 | .2 | 3.1 | 3.5 | 3.9 | 4.4 | 4.9 |
Inventories, % | 0.12232 | 1.72 | 0.12639 | 3.49 | 0.09496979 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 |
Accounts Payable | .8 | .4 | .6 | .8 | 1.3 | 1.0 | 1.2 | 1.3 | 1.4 | 1.6 |
Accounts Payable, % | 0.49865 | 0.21996 | 0.27586 | 0.3432 | 0.50398 | 0.36833 | 0.36833 | 0.36833 | 0.36833 | 0.36833 |
Capital Expenditure | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Capital Expenditure, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Rate, % | 0.26362 | 0.26362 | 0.26362 | 0.26362 | 0.26362 | 0.26362 | 0.26362 | 0.26362 | 0.26362 | 0.26362 |
EBITAT | 63.1 | 72.0 | 70.4 | 70.3 | 137.9 | 113.9 | 127.5 | 142.6 | 159.6 | 178.5 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | 124.8 | 132.2 | 155.1 | 158.9 | 196.3 | 213.0 | 240.4 | 269.0 | 301.0 | 336.8 |
WACC, % | 8.07 | 8.08 | 8.09 | 8.08 | 8.08 | 8.08 | 8.08 | 8.08 | 8.08 | 8.08 |
PV UFCF | ||||||||||
SUM PV UFCF | 1,064.9 | |||||||||
Long Term Growth Rate, % | 4.00 | |||||||||
Free cash flow (T + 1) | 350 | |||||||||
Terminal Value | 8,584 | |||||||||
Present Terminal Value | 5,820 | |||||||||
Enterprise Value | 6,885 | |||||||||
Net Debt | 1,102 | |||||||||
Equity Value | 5,783 | |||||||||
Diluted Shares Outstanding, MM | 89 | |||||||||
Equity Value Per Share | 65.17 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real FCPT financials.
- Real-World Data: Access to historical data and forward-looking estimates (highlighted in the yellow cells).
- Forecast Flexibility: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Quickly observe how your inputs affect FCPT’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Customizable Financial Metrics: Adjust essential inputs such as rental income growth, property expenses, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
- High-Precision Analysis: Leverages Four Corners Property Trust’s (FCPT) actual financial data for accurate valuation results.
- Effortless Scenario Testing: Easily evaluate various assumptions and analyze the resulting impacts.
- Efficiency Booster: Remove the hassle of creating intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered FCPT data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for FCPT’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Four Corners Property Trust, Inc. (FCPT)?
- User-Friendly Interface: Tailored for both novice and seasoned users.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Valuation: Observe immediate updates to FCPT’s valuation as you tweak the inputs.
- Preloaded Data: Comes with FCPT’s current financial information for swift assessments.
- Preferred by Experts: Utilized by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Real Estate Investors: Develop comprehensive and trustworthy valuation models for property analysis.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions for real estate portfolios.
- Consultants and Advisors: Deliver precise valuation insights for Four Corners Property Trust, Inc. (FCPT) to clients.
- Students and Educators: Utilize real-world data to learn and teach financial modeling in real estate.
- Property Enthusiasts: Gain insights into how real estate investment trusts like Four Corners Property Trust, Inc. (FCPT) are valued in the market.
What the Template Contains
- Preloaded FCPT 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.