Discounted Cash Flow (DCF) Analysis Levered
Kimco Realty Corporation (KIM)
$17.715
+0.28 (+1.58%)
All numbers are in Millions, Currency in USD
Free Cash Flow
Year A/P | 2018 Actual | 2019 Actual | 2020 Actual | 2021 Actual | 2022 Actual | 2023 Projected | 2024 Projected | 2025 Projected | 2026 Projected | 2027 Projected |
Revenue | 1,164.76 | 1,158.88 | 1,057.89 | 1,364.59 | 1,727.68 | 1,928.01 | 2,151.57 | 2,401.04 | 2,679.45 | 2,990.13 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue (%) | ||||||||||
Operating Cash Flow | 637.94 | 583.63 | 589.91 | 618.87 | 861.11 | 987.48 | 1,101.98 | 1,229.76 | 1,372.35 | 1,531.48 |
Operating Cash Flow (%) | ||||||||||
Capital Expenditure | 230.22 | -128.19 | -227.22 | -216.81 | -123.80 | -138.16 | -154.18 | -172.05 | -192 | -214.26 |
Capital Expenditure (%) | ||||||||||
Free Cash Flow | 868.16 | 455.43 | 362.69 | 402.06 | 737.31 | 849.33 | 947.81 | 1,057.71 | 1,180.35 | 1,317.21 |
Weighted Average Cost Of Capital
Share price | $ 17.715 |
---|---|
Beta | 1.457 |
Diluted Shares Outstanding | 617.86 |
Cost of Debt | |
Tax Rate | 127.88 |
After-tax Cost of Debt | -0.87% |
Risk-Free Rate | |
Market Risk Premium | |
Cost of Equity | 11.409 |
Total Debt | 7,271.56 |
Total Equity | 10,945.35 |
Total Capital | 18,216.92 |
Debt Weighting | 39.92 |
Equity Weighting | 60.08 |
Wacc |
Build Up Free Cash Flow
Year A/P | 2018 Actual | 2019 Actual | 2020 Actual | 2021 Actual | 2022 Actual | 2023 Projected | 2024 Projected | 2025 Projected | 2026 Projected | 2027 Projected |
Revenue | 1,164.76 | 1,158.88 | 1,057.89 | 1,364.59 | 1,727.68 | 1,928.01 | 2,151.57 | 2,401.04 | 2,679.45 | 2,990.13 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | 637.94 | 583.63 | 589.91 | 618.87 | 861.11 | 987.48 | 1,101.98 | 1,229.76 | 1,372.35 | 1,531.48 |
Capital Expenditure | 230.22 | -128.19 | -227.22 | -216.81 | -123.80 | -138.16 | -154.18 | -172.05 | -192 | -214.26 |
Free Cash Flow | 868.16 | 455.43 | 362.69 | 402.06 | 737.31 | 849.33 | 947.81 | 1,057.71 | 1,180.35 | 1,317.21 |
WACC | ||||||||||
PV LFCF | 797.42 | 835.49 | 875.37 | 917.17 | 960.96 | |||||
SUM PV LFCF | 4,386.40 |
Terminal Value
Growth in perpetuity method: | |
---|---|
Long-term growth rate | |
WACC (%) | 6.51 |
Free cash flow (t + 1) | 1,343.56 |
Terminal Value | 29,790.59 |
Present Value of Terminal Value | 21,733.37 |
Intrinsic Value
Enterprise Value | 26,119.77 |
---|---|
Net Debt | 7,121.74 |
Equity Value | 18,998.04 |
Shares Outstanding | 617.86 |
Equity Value Per Share | 30.75 |