Highwoods Properties, Inc. (HIW) DCF Valuation

Highwoods Properties, Inc. (HIW) 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

Highwoods Properties, Inc. (HIW) 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 determine the intrinsic value of Highwoods Properties, Inc.? Our HIW DCF Calculator integrates real-world data with extensive customization options, enabling you to adjust 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 736.0 736.9 768.0 828.9 834.0 859.0 884.7 911.2 938.4 966.5
Revenue Growth, % 0 0.12514 4.22 7.93 0.61139 2.99 2.99 2.99 2.99 2.99
EBITDA 251.0 232.2 250.9 283.9 528.5 336.6 346.6 357.0 367.7 378.7
EBITDA, % 34.1 31.52 32.67 34.25 63.37 39.18 39.18 39.18 39.18 39.18
Depreciation 552.7 517.4 540.1 595.1 299.4 555.4 572.1 589.2 606.8 625.0
Depreciation, % 75.09 70.22 70.32 71.79 35.9 64.66 64.66 64.66 64.66 64.66
EBIT -301.7 -285.2 -289.1 -311.2 229.1 -218.9 -225.4 -232.2 -239.1 -246.3
EBIT, % -40.99 -38.7 -37.65 -37.54 27.47 -25.48 -25.48 -25.48 -25.48 -25.48
Total Cash 9.5 109.3 23.2 21.4 25.1 42.5 43.8 45.1 46.4 47.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 261.6 288.2 283.6 320.2 343.5
Account Receivables, % 35.54 39.11 36.92 38.63 41.19
Inventories 5.2 79.9 8.1 4.7 .0 22.6 23.3 24.0 24.7 25.5
Inventories, % 0.71157 10.85 1.05 0.57279 0 2.64 2.64 2.64 2.64 2.64
Accounts Payable 286.9 268.7 263.3 240.0 187.3 276.8 285.1 293.7 302.5 311.5
Accounts Payable, % 38.98 36.47 34.29 28.95 22.46 32.23 32.23 32.23 32.23 32.23
Capital Expenditure -424.2 -2.4 -142.1 -.3 .0 -131.4 -135.3 -139.4 -143.6 -147.9
Capital Expenditure, % -57.64 -0.32067 -18.5 -0.03184832 0 -15.3 -15.3 -15.3 -15.3 -15.3
Tax Rate, % 1.73 1.73 1.73 1.73 1.73 1.73 1.73 1.73 1.73 1.73
EBITAT -115.0 -208.4 -198.7 -111.2 225.1 -137.4 -141.5 -145.8 -150.1 -154.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 33.5 187.1 270.4 427.0 453.3 368.2 293.0 301.7 310.8 320.1
WACC, % 6.13 6.9 6.81 6.08 7.46 6.67 6.67 6.67 6.67 6.67
PV UFCF
SUM PV UFCF 1,322.9
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 331
Terminal Value 10,436
Present Terminal Value 7,555
Enterprise Value 8,878
Net Debt 3,188
Equity Value 5,690
Diluted Shares Outstanding, MM 108
Equity Value Per Share 52.79

What You Will Get

  • Real HIW Financial Data: Pre-filled with Highwoods Properties’ historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Highwoods Properties’ intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive HIW Data: Pre-loaded with Highwoods Properties' historical performance metrics and future outlooks.
  • Fully Customizable Parameters: Modify rental growth, operating margins, cost of capital, tax implications, and capital investments.
  • Adaptive Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Analysis: Develop various projection scenarios to evaluate different valuation results.
  • Intuitive Interface: Clear, organized, and tailored for both industry experts and newcomers.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Highwoods Properties, Inc. (HIW) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Highwoods Properties, Inc. (HIW)'s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Highwoods Properties, Inc. (HIW)?

  • Comprehensive Tool: Features DCF, WACC, and financial ratio analyses tailored for the real estate sector.
  • Customizable Inputs: Modify the highlighted cells to explore different investment scenarios.
  • Detailed Insights: Automatically calculates Highwoods Properties' intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable starting points for analysis.
  • Professional Quality: Perfect for real estate analysts, investors, and property consultants.

Who Should Use Highwoods Properties, Inc. (HIW)?

  • Real Estate Investors: Make informed decisions with a reliable resource for property valuation.
  • Financial Analysts: Streamline your analysis with customizable financial models tailored for REITs.
  • Consultants: Efficiently modify templates for client presentations or investment reports.
  • Real Estate Enthusiasts: Enhance your knowledge of real estate investment strategies with practical examples.
  • Educators and Students: Utilize as a valuable tool for learning in real estate and finance courses.

What the Template Contains

  • Preloaded HIW 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.