Americold Realty Trust, Inc. (COLD) DCF Valuation

Americold Realty Trust, Inc. (COLD) DCF Valuation

US | Real Estate | REIT - Industrial | NYSE
Americold Realty Trust, Inc. (COLD) DCF Valuation

Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets

Diseño Profesional: Plantillas Confiables Y Estándares De La Industria

Predeterminadas Para Un Uso Rápido Y Eficiente

Compatible con MAC / PC, completamente desbloqueado

No Se Necesita Experiencia; Fáciles De Seguir

Americold Realty Trust, Inc. (COLD) Bundle

Get Full Bundle:
$25 $15
$9 $7
$9 $7
$9 $7
$9 $7
$9 $7
$9 $7
$9 $7
$9 $7

TOTAL:

Looking to determine the intrinsic value of Americold Realty Trust, Inc.? Our (COLD) DCF Calculator integrates real-world data with comprehensive customization features, allowing you to adjust forecasts and enhance your investment choices.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2021		 AY2
2022		 AY3
2023		 AY4
2024		 AY5
2025		 FY1
2026		 FY2
2027		 FY3
2028		 FY4
2029		 FY5
2030
Revenue 2,714.8 2,914.7 2,673.3 2,666.5 2,601.8 2,569.9 2,554.0 2,545.9 2,541.9 2,539.9
Revenue Growth, % 0 7.37 -8.28 -0.25392 -2.43 -1.23 -0.6207 -0.31395 -0.15879 -0.08031837
EBITDA 388.4 417.6 165.8 393.0 379.4 377.2 377.3 378.5 380.4 382.5
EBITDA, % 14.31 14.33 6.2 14.74 14.58 14.68 14.77 14.87 14.96 15.06
Depreciation 319.8 331.4 353.7 360.8 367.4 380.1 394.7 410.3 426.3 442.4
Depreciation, % 11.78 11.37 13.23 13.53 14.12 14.79 15.46 16.12 16.77 17.42
EBIT 68.6 86.2 -188.0 32.1 12.0 .6 .6 .6 .6 .6
EBIT, % 2.53 2.96 -7.03 1.21 0.46286 0.02403072 0.02403072 0.02403072 0.02403072 0.02403072
Total Cash 83.0 53.1 60.4 47.7 136.9 146.3 156.3 166.7 177.3 187.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 380.0 442.1 466.9 430.6 368.5
Account Receivables, % 14 15.17 17.46 16.15 14.16
Inventories 27.0 29.3 7.2 7.4 6.8 14.5 14.4 14.3 14.3 14.3
Inventories, % 0.99603 1.01 0.27067 0.27853 0.26262 0.5626 0.5626 0.5626 0.5626 0.5626
Accounts Payable 223.9 215.3 201.1 221.6 231.2 234.0 238.1 242.9 248.0 253.3
Accounts Payable, % 8.25 7.39 7.52 8.31 8.89 9.1 9.32 9.54 9.76 9.97
Capital Expenditure -491.8 -322.9 -330.2 -309.5 -576.8 -387.2 -384.8 -383.5 -382.9 -382.6
Capital Expenditure, % -18.12 -11.08 -12.35 -11.61 -22.17 -15.07 -15.07 -15.07 -15.07 -15.07
Tax Rate, % 15.61 15.61 15.61 15.61 15.61 15.61 15.61 15.61 15.61 15.61
EBITAT 68.3 56.0 -192.6 29.4 10.2 .5 .5 .5 .5 .5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -286.9 -8.6 -186.0 137.4 -127.1 -10.3 13.6 29.9 46.3 62.6
WACC, % 5.5 4.78 5.51 5.33 5.19 5.26 5.26 5.26 5.26 5.26
PV UFCF
SUM PV UFCF 114.3
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 65
Terminal Value 5,158
Present Terminal Value 3,992
Enterprise Value 4,106
Net Debt 4,362
Equity Value -256
Diluted Shares Outstanding, MM 286
Equity Value Per Share -0.90

What You Will Get

  • Pre-Filled Financial Model: Americold Realty Trust’s actual data enables precise DCF valuation.
  • Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
  • Instant Calculations: Automatic updates ensure you see results as you make changes.
  • Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
  • Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.

Key Features

  • Pre-Loaded Data: Americold Realty Trust, Inc.'s (COLD) historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Instant Results: View Americold's (COLD) intrinsic value recalculating in real time.
  • Clear Visual Outputs: Dashboard charts present valuation results and essential metrics.
  • Built for Accuracy: A professional tool designed for analysts, investors, and finance experts.

How It Works

  • Download: Obtain the ready-to-use Excel file containing Americold Realty Trust, Inc. (COLD) financial data.
  • Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC to suit your analysis.
  • Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and instantly compare the results.
  • Make Decisions: Leverage the valuation outcomes to inform your investment decisions.

Why Choose This Calculator for Americold Realty Trust, Inc. (COLD)?

  • Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for real estate investment.
  • Customizable Inputs: Modify yellow-highlighted cells to explore different investment scenarios.
  • Detailed Insights: Automatically computes Americold's intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable foundations for analysis.
  • Professional Quality: Perfect for real estate analysts, investors, and business consultants.

Who Should Use This Product?

  • Investors: Evaluate Americold Realty Trust’s valuation before making stock transactions.
  • CFOs and Financial Analysts: Optimize valuation processes and assess financial projections.
  • Real Estate Entrepreneurs: Understand how leading real estate investment trusts like Americold are valued.
  • Consultants: Provide expert valuation reports for clients in the real estate sector.
  • Students and Educators: Utilize real-world data to practice and instruct on valuation methodologies.

What the Template Contains

  • Pre-Filled Data: Contains Americold Realty Trust's historical financials and projections.
  • 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: Assess Americold Realty Trust's profitability, efficiency, and leverage.
  • Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
  • Clear Dashboard: Visual representations and tables summarizing key valuation outcomes.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No se encontraron productos coincidentes.