I desparetely need help with a DCF valuation...!
Hello there,
I am a beginner so apologies for sounding like an amateur. I am currently analyzing a DCF valuation from CBRE for a commercial property. See the image below. The discount rate in the DCF is set at 8%. The rent/cash from the property flows monthly in advance (as far as that is relevant).
I'm confused, because the NOI in year 1 is 129.432, of which the PV is then 124.878. The NOI in year 2 is 140.815 of which the PV is 125.895, and the NOI in year 3 is 118.887, of which the PV is then 98.477.
When I calculate the PV of these cash flows at 8% I arrive at 119.844 for year 1, 120.726 for year 2 and 94.376 for year 3, so completely different. I am sure that I am doing something wrong or misunderstanding something.
I was wondering if any of you could help me out. I created my account at Wallstreet Oasis for the purpose of asking for help on this matter. Many thanks in advance for your time, I really appreciate it!
Excepturi qui impedit dolores accusantium accusantium modi. Praesentium exercitationem quis reprehenderit qui aperiam incidunt ratione aut. Et tempore corporis accusantium consectetur quia repellendus. Quibusdam dicta nobis occaecati vel cumque sit unde aperiam. Enim velit nemo corrupti.
Sunt labore tempora quia voluptatem autem. Ut alias debitis expedita ea alias sit enim. Sint ipsam enim id qui consectetur quae. Sit sit eveniet sit et laudantium unde error facere. Optio ut reprehenderit omnis qui eos accusantium. Aut omnis deleniti doloribus delectus nihil tempore quia. Voluptatem ratione beatae sint explicabo doloribus id nulla.
Dolores quas amet sit cupiditate earum doloremque tempora. Illum quod consectetur aliquam voluptatem incidunt unde. Laboriosam minus qui possimus et. Repellat doloremque asperiores quia esse necessitatibus.
See All Comments - 100% Free
WSO depends on everyone being able to pitch in when they know something. Unlock with your email and get bonus: 6 financial modeling lessons free ($199 value)
or Unlock with your social account...