Forestar Group Inc. (FOR) 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
Forestar Group Inc. (FOR) Bundle
Gain insight into your Forestar Group Inc. (FOR) valuation analysis with our sophisticated DCF Calculator! Preloaded with real (FOR) data, this Excel template enables you to adjust forecasts and assumptions to determine the intrinsic value of Forestar Group Inc. (FOR) with accuracy.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 931.8 | 1,325.8 | 1,519.1 | 1,436.9 | 1,509.4 | 1,722.6 | 1,965.9 | 2,243.6 | 2,560.5 | 2,922.1 |
| Revenue Growth, % | 0 | 42.28 | 14.58 | -5.41 | 5.05 | 14.12 | 14.12 | 14.12 | 14.12 | 14.12 |
| EBITDA | 77.3 | 163.5 | 233.1 | 209.4 | 240.8 | 229.1 | 261.5 | 298.4 | 340.5 | 388.6 |
| EBITDA, % | 8.3 | 12.33 | 15.34 | 14.57 | 15.95 | 13.3 | 13.3 | 13.3 | 13.3 | 13.3 |
| Depreciation | 859.3 | 1,162.5 | 1,285.5 | 1,206.5 | 3.0 | 1,201.3 | 1,371.0 | 1,564.6 | 1,785.6 | 2,037.8 |
| Depreciation, % | 92.22 | 87.68 | 84.62 | 83.97 | 0.19875 | 69.74 | 69.74 | 69.74 | 69.74 | 69.74 |
| EBIT | -782.0 | -999.0 | -1,052.4 | -997.1 | 237.8 | -972.2 | -1,109.5 | -1,266.2 | -1,445.1 | -1,649.2 |
| EBIT, % | -83.92 | -75.35 | -69.28 | -69.39 | 15.75 | -56.44 | -56.44 | -56.44 | -56.44 | -56.44 |
| Total Cash | 394.3 | 153.6 | 264.8 | 616.0 | 481.2 | 503.3 | 574.4 | 655.5 | 748.1 | 853.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 6.3 | 1.1 | 11.4 | 25.7 | 37.3 | 19.9 | 22.7 | 25.9 | 29.5 | 33.7 |
| Account Receivables, % | 0.67611 | 0.08296877 | 0.75044 | 1.79 | 2.47 | 1.15 | 1.15 | 1.15 | 1.15 | 1.15 |
| Inventories | -10.4 | -26.9 | -40.3 | .0 | .0 | -20.0 | -22.8 | -26.0 | -29.7 | -33.9 |
| Inventories, % | -1.12 | -2.03 | -2.65 | 0.0000000696 | 0 | -1.16 | -1.16 | -1.16 | -1.16 | -1.16 |
| Accounts Payable | 29.2 | 47.4 | 72.2 | 68.4 | 85.9 | 75.5 | 86.2 | 98.3 | 112.2 | 128.1 |
| Accounts Payable, % | 3.13 | 3.58 | 4.75 | 4.76 | 5.69 | 4.38 | 4.38 | 4.38 | 4.38 | 4.38 |
| Capital Expenditure | -.6 | -1.6 | -3.5 | -1.3 | .0 | -1.7 | -2.0 | -2.3 | -2.6 | -3.0 |
| Capital Expenditure, % | -0.0643915 | -0.12068 | -0.2304 | -0.09047255 | 0 | -0.10119 | -0.10119 | -0.10119 | -0.10119 | -0.10119 |
| Tax Rate, % | 24.69 | 24.69 | 24.69 | 24.69 | 24.69 | 24.69 | 24.69 | 24.69 | 24.69 | 24.69 |
| EBITAT | -608.8 | -751.0 | -798.0 | -751.0 | 179.1 | -737.8 | -842.1 | -961.0 | -1,096.7 | -1,251.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 283.2 | 449.8 | 511.9 | 395.8 | 188.0 | 488.7 | 537.6 | 613.5 | 700.2 | 799.1 |
| WACC, % | 9.46 | 9.41 | 9.42 | 9.42 | 9.42 | 9.43 | 9.43 | 9.43 | 9.43 | 9.43 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,361.6 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 803 | |||||||||
| Terminal Value | 8,998 | |||||||||
| Present Terminal Value | 5,735 | |||||||||
| Enterprise Value | 8,097 | |||||||||
| Net Debt | 235 | |||||||||
| Equity Value | 7,862 | |||||||||
| Diluted Shares Outstanding, MM | 50 | |||||||||
| Equity Value Per Share | 155.98 |
What You Will Get
- Real FOR Financials: Access to both historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures to suit your analysis.
- Dynamic Calculations: Intrinsic value and NPV are automatically computed in real-time.
- Scenario Analysis: Evaluate multiple scenarios to assess Forestar Group Inc.'s future performance.
- User-Friendly Design: Designed for professionals while remaining easy to navigate for newcomers.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Forestar Group Inc. (FOR).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to Forestar Group Inc. (FOR).
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit the needs of Forestar Group Inc. (FOR).
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios for Forestar Group Inc. (FOR).
- Visual Dashboard and Charts: Graphical representations summarize essential valuation metrics for straightforward analysis of Forestar Group Inc. (FOR).
How It Works
- Step 1: Download the prebuilt Excel template featuring Forestar Group Inc. (FOR) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including Forestar Group Inc.'s (FOR) intrinsic value.
- Step 5: Make well-informed investment decisions or create reports based on the outputs.
Why Choose Forestar Group Inc. (FOR)?
- Streamlined Processes: Efficient operations that minimize time spent on project management.
- Enhanced Reliability: Proven track record in delivering quality residential and commercial developments.
- Tailored Solutions: Customized land development strategies to meet specific market needs.
- User-Friendly Interface: Intuitive tools and resources for easy access to information.
- Industry Expertise: Backed by a team of professionals dedicated to excellence in real estate.
Who Should Use Forestar Group Inc. (FOR)?
- Individual Investors: Gain insights to make informed decisions about investing in Forestar Group Inc. (FOR).
- Real Estate Analysts: Enhance property valuation processes with comprehensive data and models related to Forestar Group Inc. (FOR).
- Consultants: Provide clients with accurate and timely valuation insights on Forestar Group Inc. (FOR).
- Land Developers: Understand the valuation metrics of companies like Forestar Group Inc. (FOR) to inform your development strategies.
- Finance Students: Explore real-world valuation techniques using the data and scenarios associated with Forestar Group Inc. (FOR).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Forestar Group Inc. (FOR) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Forestar Group Inc. (FOR).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.