Global Self Storage, Inc. (SELF) DCF Valuation

Global Self Storage, Inc. (SELF) 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

Global Self Storage, Inc. (SELF) 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:

Evaluate the financial prospects of Global Self Storage, Inc. (SELF) with expert precision! This (SELF) DCF Calculator provides pre-filled financial data and offers total flexibility to customize revenue growth, WACC, margins, and other vital assumptions tailored to your forecasts.


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 8.7 9.2 10.5 11.9 12.2 13.3 14.6 16.0 17.5 19.2
Revenue Growth, % 0 6.09 14.27 13.66 2.06 9.48 9.48 9.48 9.48 9.48
EBITDA 2.8 3.2 4.3 5.1 5.2 5.2 5.7 6.2 6.8 7.4
EBITDA, % 32.76 34.9 41.08 43.08 42.28 38.82 38.82 38.82 38.82 38.82
Depreciation 7.1 7.8 6.3 9.5 1.6 8.5 9.3 10.2 11.2 12.2
Depreciation, % 81.61 85.04 59.54 79.82 13.4 63.88 63.88 63.88 63.88 63.88
EBIT -4.2 -4.6 -1.9 -4.4 3.5 -3.3 -3.7 -4.0 -4.4 -4.8
EBIT, % -48.85 -50.14 -18.47 -36.74 28.88 -25.06 -25.06 -25.06 -25.06 -25.06
Total Cash 5.8 3.5 6.4 8.7 6.9 7.9 8.6 9.4 10.3 11.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .2 .1 .1 .2 .2
Account Receivables, % 1.89 1.16 1.15 1.41 1.39
Inventories .3 .3 .2 .2 .0 .3 .3 .3 .3 .4
Inventories, % 3.04 3.7 1.56 1.27 0 1.91 1.91 1.91 1.91 1.91
Accounts Payable 1.8 1.3 1.5 1.6 1.7 2.1 2.3 2.5 2.7 3.0
Accounts Payable, % 20.81 14.66 14.3 13.59 13.91 15.45 15.45 15.45 15.45 15.45
Capital Expenditure -.1 -.2 -.3 -.1 -.2 -.2 -.2 -.3 -.3 -.3
Capital Expenditure, % -0.67125 -2.21 -2.41 -0.9488 -1.9 -1.63 -1.63 -1.63 -1.63 -1.63
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT 3.5 15.2 -1.3 -1.3 3.5 -1.3 -1.4 -1.6 -1.7 -1.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 11.9 22.4 5.0 8.3 5.1 7.1 7.8 8.5 9.4 10.2
WACC, % 4.49 4.49 5.26 4.81 5.62 4.93 4.93 4.93 4.93 4.93
PV UFCF
SUM PV UFCF 37.0
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 11
Terminal Value 1,140
Present Terminal Value 896
Enterprise Value 933
Net Debt 10
Equity Value 923
Diluted Shares Outstanding, MM 11
Equity Value Per Share 83.28

What You Will Get

  • Real SELF Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are automatically computed.
  • Scenario Analysis: Explore various scenarios to assess Global Self Storage’s future performance.
  • User-Friendly Design: Crafted for industry experts while remaining approachable for newcomers.

Key Features

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

How It Works

  • Download: Get the pre-prepared Excel file containing Global Self Storage, Inc.'s (SELF) financial data.
  • Customize: Modify forecasts, such as occupancy rates, revenue growth, and operating expenses.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and evaluate results instantly.
  • Make Decisions: Utilize the valuation findings to inform your investment approach.

Why Choose This Calculator for Global Self Storage, Inc. (SELF)?

  • User-Friendly Interface: Perfect for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Valuation: Watch immediate updates to Global Self Storage’s valuation as you change inputs.
  • Preloaded Data: Comes with actual financial figures for Global Self Storage for quick assessments.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed decisions.

Who Should Use Global Self Storage, Inc. (SELF)?

  • Real Estate Students: Understand the fundamentals of self-storage valuation and apply them with real market data.
  • Academics: Integrate self-storage industry models into your research or educational programs.
  • Investors: Evaluate your investment strategies and analyze valuation metrics for Global Self Storage, Inc. (SELF).
  • Financial Analysts: Enhance your analysis process with a tailored, ready-to-use DCF model specific to the self-storage sector.
  • Entrepreneurs: Discover how publicly traded self-storage companies like Global Self Storage, Inc. (SELF) are assessed and valued.

What the Template Contains

  • Historical Data: Includes Global Self Storage, Inc.’s (SELF) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Global Self Storage, Inc.’s (SELF) 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 Global Self Storage, Inc.’s (SELF) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.