Independence Realty Trust, Inc. (IRT) DCF Valuation

Independence Realty Trust, Inc. (IRT) 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

Independence Realty Trust, Inc. (IRT) 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 Independence Realty Trust, Inc.? Our (IRT) DCF Calculator integrates real-world data with extensive customization features, allowing 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 203.2 211.9 250.3 628.5 661.0 685.8 711.6 738.4 766.1 794.9
Revenue Growth, % 0 4.27 18.1 151.16 5.16 3.76 3.76 3.76 3.76 3.76
EBITDA 52.8 105.2 220.9 345.3 291.1 360.6 374.1 388.2 402.8 418.0
EBITDA, % 25.99 49.65 88.26 54.95 44.04 52.58 52.58 52.58 52.58 52.58
Depreciation 155.2 171.6 201.2 538.2 219.0 489.0 507.3 526.4 546.2 566.7
Depreciation, % 76.37 80.96 80.39 85.62 33.13 71.29 71.29 71.29 71.29 71.29
EBIT -102.4 -66.4 19.7 -192.8 72.1 -128.4 -133.2 -138.2 -143.4 -148.8
EBIT, % -50.38 -31.31 7.88 -30.68 10.91 -18.72 -18.72 -18.72 -18.72 -18.72
Total Cash 9.9 8.8 36.0 16.1 22.9 40.3 41.8 43.4 45.0 46.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 0 0 0 0
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable 25.4 25.4 106.3 109.7 109.1 138.4 143.7 149.1 154.7 160.5
Accounts Payable, % 12.5 11.99 42.49 17.45 16.5 20.19 20.19 20.19 20.19 20.19
Capital Expenditure -45.6 -37.4 -43.0 -84.0 -146.6 -127.3 -132.1 -137.1 -142.2 -147.6
Capital Expenditure, % -22.45 -17.65 -17.17 -13.36 -22.18 -18.56 -18.56 -18.56 -18.56 -18.56
Tax Rate, % 3.26 3.26 3.26 3.26 3.26 3.26 3.26 3.26 3.26 3.26
EBITAT -14.7 96.3 3.5 -53.9 69.8 -40.3 -41.8 -43.4 -45.0 -46.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 120.2 230.5 242.7 403.7 141.5 350.7 338.6 351.3 364.6 378.3
WACC, % 6.65 6.43 6.71 6.87 7.94 6.92 6.92 6.92 6.92 6.92
PV UFCF
SUM PV UFCF 1,461.3
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 393
Terminal Value 13,470
Present Terminal Value 9,640
Enterprise Value 11,101
Net Debt 2,379
Equity Value 8,723
Diluted Shares Outstanding, MM 224
Equity Value Per Share 38.87

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real IRT financials.
  • Real-World Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effects of your inputs on Independence Realty Trust’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, occupancy rates, and operating expenses.
  • Instant DCF Valuation: Automatically computes intrinsic value, NPV, and other financial outputs in real-time.
  • High Precision Results: Leverages Independence Realty Trust’s (IRT) actual financial data for accurate valuation insights.
  • Streamlined Scenario Testing: Easily evaluate various assumptions and analyze results side by side.
  • Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.

How It Works

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

Why Choose This Calculator for Independence Realty Trust, Inc. (IRT)?

  • User-Friendly Interface: Tailored for both novice and seasoned investors.
  • Customizable Inputs: Adjust parameters easily to suit your investment analysis.
  • Real-Time Valuation: Observe immediate updates to IRT’s valuation as you change inputs.
  • Pre-Loaded Data: Comes with IRT’s actual financial metrics for swift evaluations.
  • Endorsed by Experts: Utilized by analysts and investors for strategic decision-making.

Who Should Use This Product?

  • Investors: Accurately assess Independence Realty Trust, Inc.'s (IRT) fair value prior to making investment choices.
  • CFOs: Utilize a high-quality DCF model for financial reporting and analysis specific to IRT.
  • Consultants: Efficiently modify the template for valuation reports tailored to IRT clients.
  • Entrepreneurs: Discover financial modeling insights employed by leading real estate investment trusts.
  • Educators: Implement it as a teaching resource to illustrate valuation techniques in real estate.

What the Template Contains

  • Historical Data: Includes Independence Realty Trust, Inc. (IRT)’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Independence Realty Trust, Inc. (IRT)’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Independence Realty Trust, Inc. (IRT)’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.