New York City REIT, Inc. (NYC) DCF Valuation

New York City REIT, Inc. (NYC) 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

New York City REIT, Inc. (NYC) 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:

Whether you're an investor or analyst, this (NYC) DCF Calculator is your go-to resource for accurate valuation. Preloaded with real data from New York City REIT, Inc., you can adjust forecasts and instantly observe the effects.


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 70.5 62.9 70.2 64.0 62.7 61.1 59.6 58.1 56.6 55.2
Revenue Growth, % 0 -10.83 11.64 -8.85 -2.02 -2.51 -2.51 -2.51 -2.51 -2.51
EBITDA 26.4 9.9 10.7 1.7 -60.5 -3.1 -3.0 -2.9 -2.9 -2.8
EBITDA, % 37.47 15.78 15.26 2.65 -96.53 -5.07 -5.07 -5.07 -5.07 -5.07
Depreciation 76.1 83.0 89.1 90.9 26.5 54.1 52.7 51.4 50.1 48.8
Depreciation, % 107.84 131.97 126.89 142.02 42.31 88.46 88.46 88.46 88.46 88.46
EBIT -49.6 -73.1 -78.4 -89.2 -87.1 -57.5 -56.1 -54.7 -53.3 -51.9
EBIT, % -70.37 -116.19 -111.63 -139.38 -138.84 -94.07 -94.07 -94.07 -94.07 -94.07
Total Cash 51.2 31.0 11.7 9.2 5.3 19.7 19.2 18.7 18.3 17.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 21.6 22.1 25.8 29.1 30.8
Account Receivables, % 30.69 35.06 36.8 45.49 49.04
Inventories 95.6 9.0 16.8 6.9 .0 18.2 17.8 17.3 16.9 16.4
Inventories, % 135.61 14.3 23.86 10.78 0 29.79 29.79 29.79 29.79 29.79
Accounts Payable 6.8 6.9 8.1 12.7 13.0 8.9 8.7 8.4 8.2 8.0
Accounts Payable, % 9.66 11 11.58 19.79 20.66 14.54 14.54 14.54 14.54 14.54
Capital Expenditure -7.7 -3.8 -3.4 -5.6 -4.1 -4.5 -4.4 -4.3 -4.2 -4.1
Capital Expenditure, % -10.93 -5.97 -4.81 -8.68 -6.47 -7.37 -7.37 -7.37 -7.37 -7.37
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -88.5 -108.6 -78.5 -126.0 -87.1 -57.5 -56.1 -54.7 -53.3 -51.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -130.7 57.0 -3.1 -29.5 -59.0 -23.6 -6.9 -6.7 -6.6 -6.4
WACC, % 4.49 4.49 4.49 4.49 4.49 4.49 4.49 4.49 4.49 4.49
PV UFCF
SUM PV UFCF -45.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -7
Terminal Value -262
Present Terminal Value -210
Enterprise Value -256
Net Debt 447
Equity Value -703
Diluted Shares Outstanding, MM 2
Equity Value Per Share -315.60

What You Will Get

  • Authentic NYC Financial Data: Pre-populated with New York City REIT, Inc.'s historical and projected figures for accurate evaluation.
  • Completely Customizable Template: Easily adjust essential inputs such as revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Watch New York City REIT, Inc.'s intrinsic value refresh immediately as you make changes.
  • Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
  • Intuitive Design: Organized layout and straightforward instructions suitable for all skill levels.

Key Features

  • 🔍 Real-Life NYC Financials: Pre-filled historical and projected data for New York City REIT, Inc. (NYC).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate NYC’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize NYC’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based NYC DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other parameters.
  3. Instant Calculations: The model automatically recalculates New York City REIT, Inc.'s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Leverage the results to inform your investment or financial analysis.

Why Choose This Calculator for New York City REIT, Inc. (NYC)?

  • Precision: Utilizes authentic New York City REIT financials for reliable data.
  • Adaptability: Crafted for users to easily experiment and adjust inputs.
  • Efficiency: Avoid the complexities of constructing a DCF model from the ground up.
  • Expert-Level: Designed with the accuracy and functionality expected by CFOs.
  • Accessible: Intuitive interface, suitable for users with varying levels of financial expertise.

Who Should Use New York City REIT, Inc. (NYC)?

  • Real Estate Students: Explore investment strategies and apply them to real estate data.
  • Academics: Utilize advanced real estate models in your courses or research projects.
  • Investors: Validate your investment hypotheses and evaluate the performance of NYC's real estate portfolio.
  • Analysts: Enhance your analysis with a customizable model tailored for real estate investments.
  • Property Managers: Understand how publicly traded REITs like NYC assess and manage their assets.

What the Template Contains

  • Pre-Filled Data: Includes New York City REIT, Inc.'s (NYC) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze New York City REIT, Inc.'s (NYC) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.