Redfin Corporation (RDFN) 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
Redfin Corporation (RDFN) Bundle
Evaluate Redfin Corporation's (RDFN) financial outlook like an expert! This (RDFN) DCF Calculator provides you with pre-filled financials while allowing you the freedom to modify revenue growth, WACC, margins, and other essential assumptions to align with your predictions.
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 | 779.8 | 886.1 | 1,922.8 | 2,284.4 | 976.7 | 1,160.3 | 1,378.4 | 1,637.5 | 1,945.3 | 2,311.0 |
| Revenue Growth, % | 0 | 13.63 | 116.99 | 18.81 | -57.25 | 18.8 | 18.8 | 18.8 | 18.8 | 18.8 |
| EBITDA | -62.6 | 21.9 | -42.9 | -175.9 | -53.0 | -48.6 | -57.7 | -68.5 | -81.4 | -96.7 |
| EBITDA, % | -8.03 | 2.47 | -2.23 | -7.7 | -5.43 | -4.19 | -4.19 | -4.19 | -4.19 | -4.19 |
| Depreciation | 859.0 | 877.4 | 2,024.8 | 1,365.6 | 62.8 | 847.5 | 1,006.9 | 1,196.1 | 1,421.0 | 1,688.1 |
| Depreciation, % | 110.16 | 99.02 | 105.31 | 59.78 | 6.43 | 73.05 | 73.05 | 73.05 | 73.05 | 73.05 |
| EBIT | -921.7 | -855.6 | -2,067.7 | -1,541.5 | -115.8 | -872.3 | -1,036.2 | -1,231.0 | -1,462.5 | -1,737.4 |
| EBIT, % | -118.2 | -96.55 | -107.54 | -67.48 | -11.86 | -75.18 | -75.18 | -75.18 | -75.18 | -75.18 |
| Total Cash | 304.7 | 1,056.8 | 624.7 | 362.1 | 191.7 | 480.5 | 570.8 | 678.1 | 805.6 | 957.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 19.2 | 54.7 | 69.6 | 46.4 | 51.7 | 45.5 | 54.0 | 64.1 | 76.2 | 90.5 |
| Account Receivables, % | 2.47 | 6.18 | 3.62 | 2.03 | 5.3 | 3.92 | 3.92 | 3.92 | 3.92 | 3.92 |
| Inventories | 74.6 | 49.2 | 358.2 | 114.3 | .0 | 89.9 | 106.8 | 126.9 | 150.7 | 179.1 |
| Inventories, % | 9.57 | 5.55 | 18.63 | 5 | 0 | 7.75 | 7.75 | 7.75 | 7.75 | 7.75 |
| Accounts Payable | 2.1 | 5.6 | 12.5 | 11.1 | 10.5 | 7.2 | 8.6 | 10.2 | 12.1 | 14.4 |
| Accounts Payable, % | 0.27212 | 0.63695 | 0.6525 | 0.48436 | 1.08 | 0.62435 | 0.62435 | 0.62435 | 0.62435 | 0.62435 |
| Capital Expenditure | -15.5 | -14.7 | -27.5 | -21.5 | -12.1 | -16.8 | -20.0 | -23.8 | -28.2 | -33.5 |
| Capital Expenditure, % | -1.99 | -1.66 | -1.43 | -0.94251 | -1.23 | -1.45 | -1.45 | -1.45 | -1.45 | -1.45 |
| Tax Rate, % | -3.68 | -3.68 | -3.68 | -3.68 | -3.68 | -3.68 | -3.68 | -3.68 | -3.68 | -3.68 |
| EBITAT | -1,026.1 | -1,668.2 | -1,958.6 | -1,542.1 | -120.1 | -863.1 | -1,025.3 | -1,218.1 | -1,447.0 | -1,719.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -274.3 | -812.0 | -278.3 | 67.7 | 39.0 | -119.3 | -62.5 | -74.3 | -88.3 | -104.9 |
| WACC, % | 10.54 | 10.54 | 10.42 | 10.54 | 10.54 | 10.52 | 10.52 | 10.52 | 10.52 | 10.52 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -336.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -107 | |||||||||
| Terminal Value | -1,256 | |||||||||
| Present Terminal Value | -761 | |||||||||
| Enterprise Value | -1,098 | |||||||||
| Net Debt | 860 | |||||||||
| Equity Value | -1,958 | |||||||||
| Diluted Shares Outstanding, MM | 113 | |||||||||
| Equity Value Per Share | -17.31 |
What You Will Receive
- Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring real financial data for Redfin Corporation (RDFN).
- Accurate Data: Historical financial figures and future projections (highlighted in the yellow cells).
- Adjustable Forecasts: Modify assumptions such as revenue growth, EBITDA %, and WACC as needed.
- Instant Calculations: Quickly observe how your inputs affect Redfin's valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for simplicity and user-friendliness, complete with step-by-step guidance.
Key Features
- Comprehensive RDFN Data: Pre-populated with Redfin’s historical performance metrics and future projections.
- Flexible Input Options: Modify key parameters such as revenue growth rates, profit margins, discount rates, tax implications, and capital investments.
- Interactive Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on user-defined parameters.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
- Intuitive Interface: A clean, organized layout suitable for both experienced users and newcomers.
How It Works
- Download: Get the pre-built Excel file featuring Redfin Corporation's (RDFN) financial data.
- Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various forecasts and instantly compare results.
- Make Decisions: Utilize the valuation insights to inform your investment approach.
Why Choose Redfin Corporation (RDFN)?
- Streamlined Home Buying: Access a user-friendly platform that simplifies the real estate process.
- Accurate Listings: Up-to-date property data ensures you have the most reliable information at your fingertips.
- Personalized Experience: Customize your search to find homes that meet your unique preferences and needs.
- Visual Insights: Engaging maps and visuals make it easy to understand market trends and property values.
- Endorsed by Homebuyers: Trusted by thousands of clients for its commitment to transparency and service.
Who Should Use This Product?
- Individual Homebuyers: Make informed decisions about purchasing or selling properties through Redfin's insights.
- Real Estate Agents: Enhance client offerings with comprehensive market analysis and tools from Redfin.
- Investors: Gain valuable data and trends to assess the potential of investing in real estate markets.
- Home Sellers: Understand market dynamics and pricing strategies to optimize your sale process.
- Real Estate Students: Explore practical applications of real estate valuation using current market data.
What the Template Contains
- Pre-Filled Data: Includes Redfin Corporation’s 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 Redfin Corporation’s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.