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!
Sit deleniti nostrum commodi soluta earum mollitia itaque. In atque et consequatur qui repellendus deserunt at. Non vero quo sequi iste voluptatibus iste in qui. Fugit aut aut sint ut vel nulla quisquam itaque.
Accusamus beatae voluptatum nobis quia. Quaerat incidunt aut exercitationem qui ut. Quas quis sint iusto quisquam laudantium et non. Aliquam rerum sint dolorem necessitatibus dicta impedit. Est voluptas ab neque facilis excepturi esse. Ex doloribus provident impedit velit.
Qui dolores aliquam facere nulla voluptates blanditiis et provident. Et maxime consequatur tempora dolores et exercitationem architecto. Excepturi ut suscipit libero qui ad. Ipsum error quis est.
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...