Stratus Properties Inc. (STRS) DCF Valuation

Stratus Properties Inc. (STRS) 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

Stratus Properties Inc. (STRS) 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 an analyst, this (STRS) DCF Calculator is your go-to resource for accurate valuation. Equipped with real data from Stratus Properties Inc., you can adjust forecasts and observe the effects immediately.


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 30.0 61.0 28.2 37.5 17.3 18.4 19.5 20.7 22.0 23.4
Revenue Growth, % 0 103.36 -53.72 32.8 -53.94 6.28 6.28 6.28 6.28 6.28
EBITDA 6.9 7.2 -10.5 -8.3 -12.7 -3.6 -3.8 -4.1 -4.3 -4.6
EBITDA, % 23.14 11.8 -37.26 -22.05 -73.47 -19.57 -19.57 -19.57 -19.57 -19.57
Depreciation 87.9 51.0 48.7 49.4 4.3 15.0 15.9 16.9 18.0 19.1
Depreciation, % 292.92 83.57 172.55 131.62 24.65 81.64 81.64 81.64 81.64 81.64
EBIT -80.9 -43.8 -59.2 -57.6 -16.9 -17.2 -18.3 -19.5 -20.7 -22.0
EBIT, % -269.78 -71.77 -209.81 -153.67 -98.12 -93.98 -93.98 -93.98 -93.98 -93.98
Total Cash 8.8 12.4 24.2 37.7 31.4 12.3 13.1 13.9 14.8 15.7
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 14.9 4.2 1.8 1.8 7.4 4.0 4.3 4.6 4.9 5.2
Inventories, % 49.57 6.89 6.28 4.73 42.74 22.04 22.04 22.04 22.04 22.04
Accounts Payable 16.1 7.5 14.1 15.2 15.6 9.1 9.6 10.2 10.9 11.6
Accounts Payable, % 53.5 12.22 50 40.65 90.5 49.37 49.37 49.37 49.37 49.37
Capital Expenditure -62.6 -6.2 -19.6 -54.8 -46.0 -13.9 -14.8 -15.7 -16.7 -17.8
Capital Expenditure, % -208.48 -10.15 -69.28 -146.18 -266.14 -75.89 -75.89 -75.89 -75.89 -75.89
Tax Rate, % 1.51 1.51 1.51 1.51 1.51 1.51 1.51 1.51 1.51 1.51
EBITAT -73.7 -51.9 -41.4 -61.0 -16.7 -15.9 -16.8 -17.9 -19.0 -20.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -47.2 -5.0 -3.2 -65.3 -63.6 -18.0 -15.4 -16.4 -17.4 -18.5
WACC, % 6.83 7.05 6.32 7.05 7.01 6.85 6.85 6.85 6.85 6.85
PV UFCF
SUM PV UFCF -70.4
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) -19
Terminal Value -495
Present Terminal Value -355
Enterprise Value -425
Net Debt 160
Equity Value -585
Diluted Shares Outstanding, MM 8
Equity Value Per Share -73.17

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real STRS financials.
  • Real-World Data: Historical data and forward-looking estimates (as represented in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on Stratus Properties’ 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 Inputs: Adjust essential parameters such as revenue projections, operating margins, and investment costs.
  • Instant DCF Valuation: Automatically computes intrinsic value, NPV, and various financial metrics in real-time.
  • High-Precision Accuracy: Leverages Stratus Properties Inc.'s (STRS) actual financial data for dependable valuation results.
  • Effortless Scenario Testing: Easily evaluate different scenarios and analyze results side by side.
  • Efficiency Booster: Streamlines the valuation process, eliminating the need for complex model development from the ground up.

How It Works

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

Why Choose This Calculator for Stratus Properties Inc. (STRS)?

  • Designed for Industry Experts: A sophisticated tool tailored for real estate analysts, investors, and financial advisors.
  • Comprehensive Data: Stratus Properties’ historical and projected financials are preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly test various market conditions and investment assumptions.
  • Insightful Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Step-by-step guidance ensures a seamless experience throughout the calculation process.

Who Should Use This Product?

  • Investors: Accurately assess Stratus Properties Inc.'s (STRS) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
  • Consultants: Easily customize the template for valuation reports tailored to clients.
  • Entrepreneurs: Acquire insights into the financial modeling practices of leading real estate companies.
  • Educators: Employ it as an educational resource to illustrate valuation techniques.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring thorough valuation calculations.
  • Real-World Data: Stratus Properties Inc.’s (STRS) historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore different scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for in-depth insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables presenting clear, actionable results.

No products were found matching.