|
Service Properties Trust (SVC) 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
Service Properties Trust (SVC) Bundle
Maximize efficiency and improve precision with our (SVC) DCF Calculator! Packed with real Service Properties Trust data and customizable assumptions, this tool empowers you to forecast, analyze, and evaluate Service Properties Trust like a seasoned investor.
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 | 1,495.6 | 1,863.0 | 1,873.9 | 1,896.9 | 1,814.8 | 1,764.6 | 1,733.3 | 1,713.6 | 1,701.2 | 1,693.2 |
| Revenue Growth, % | 0 | 24.57 | 0.5825 | 1.23 | -4.33 | -2.77 | -1.77 | -1.14 | -0.72653 | -0.46506 |
| EBITDA | 286.0 | 588.1 | 664.8 | 462.6 | 379.1 | 463.9 | 455.7 | 450.5 | 447.2 | 445.1 |
| EBITDA, % | 19.13 | 31.57 | 35.48 | 24.39 | 20.89 | 26.29 | 26.29 | 26.29 | 26.29 | 26.29 |
| Depreciation | 486.0 | 401.1 | 384.1 | 371.8 | 174.3 | 366.0 | 359.6 | 355.5 | 352.9 | 351.2 |
| Depreciation, % | 32.49 | 21.53 | 20.5 | 19.6 | 9.6 | 20.74 | 20.74 | 20.74 | 20.74 | 20.74 |
| EBIT | -199.9 | 187.0 | 280.7 | 90.8 | 204.8 | 265.6 | 323.4 | 378.8 | 432.3 | 483.9 |
| EBIT, % | -13.37 | 10.04 | 14.98 | 4.79 | 11.28 | 15.05 | 18.66 | 22.11 | 25.41 | 28.58 |
| Total Cash | 944.0 | 38.4 | 180.1 | 143.5 | 346.8 | 358.1 | 351.7 | 347.8 | 345.2 | 343.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 48.2 | 35.0 | 63.2 | 3.9 | .2 | 30.7 | 30.1 | 29.8 | 29.6 | 29.4 |
| Account Receivables, % | 3.22 | 1.88 | 3.37 | 0.20618 | 0.01327942 | 1.74 | 1.74 | 1.74 | 1.74 | 1.74 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 433.4 | 426.0 | 380.5 | 532.9 | 458.9 | 443.0 | 435.2 | 430.2 | 427.1 | 425.1 |
| Accounts Payable, % | 28.98 | 22.86 | 20.31 | 28.09 | 25.29 | 25.11 | 25.11 | 25.11 | 25.11 | 25.11 |
| Capital Expenditure | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Rate, % | 5.03 | 5.03 | 5.03 | 5.03 | 5.03 | 5.03 | 5.03 | 5.03 | 5.03 | 5.03 |
| EBITAT | -199.6 | 186.7 | 268.5 | 91.3 | 194.5 | 260.4 | 317.1 | 371.5 | 423.9 | 474.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 671.7 | 593.5 | 578.9 | 674.7 | 298.5 | 580.1 | 669.3 | 722.4 | 773.9 | 823.9 |
| WACC, % | 7.71 | 7.71 | 7.41 | 7.72 | 7.36 | 7.58 | 7.58 | 7.58 | 7.58 | 7.58 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,847.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 840 | |||||||||
| Terminal Value | 15,054 | |||||||||
| Present Terminal Value | 10,446 | |||||||||
| Enterprise Value | 13,293 | |||||||||
| Net Debt | 5,135 | |||||||||
| Equity Value | 8,158 | |||||||||
| Diluted Shares Outstanding, MM | 166 | |||||||||
| Equity Value Per Share | 49.16 |
What You Will Receive
- Pre-Filled Financial Model: Service Properties Trust’s (SVC) actual data allows for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Automatic updates provide immediate results as you adjust inputs.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
- Customizable and Reusable: Designed for adaptability, enabling repeated application for in-depth forecasts.
Key Features
- Comprehensive SVC Data: Pre-loaded with Service Properties Trust’s historical performance metrics and future projections.
- Fully Customizable Inputs: Tailor revenue growth, profit margins, discount rates, tax implications, and capital investments to your needs.
- Dynamic Valuation Model: Instantaneous updates to Net Present Value (NPV) and intrinsic value based on user-defined parameters.
- Scenario Analysis: Develop various forecasting scenarios to explore different valuation possibilities.
- User-Friendly Interface: Intuitive, organized, and suitable for both seasoned professionals and newcomers.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Service Properties Trust (SVC) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Service Properties Trust (SVC)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Service Properties Trust (SVC)?
- Designed for Experts: A sophisticated tool utilized by real estate analysts, investment managers, and financial consultants.
- Comprehensive Data: Service Properties Trust’s historical and projected financials are preloaded for precision.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Insightful Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance ensures a smooth experience.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Service Properties Trust (SVC) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Service Properties Trust (SVC).
- Consultants: Deliver professional valuation insights on Service Properties Trust (SVC) to clients quickly and accurately.
- Business Owners: Understand how real estate investment trusts like Service Properties Trust (SVC) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Service Properties Trust (SVC).
What the Template Contains
- Pre-Filled DCF Model: Service Properties Trust’s financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Service Properties Trust’s profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results.
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.