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!
Harum enim atque iusto voluptate consequatur suscipit. Quisquam similique delectus natus fuga. Reiciendis magni delectus rerum voluptatem sed. Autem aut quo omnis. Unde deserunt voluptatem iure voluptas eveniet. Delectus inventore quos earum minus quis aliquid.
Vel ab corporis ratione. Laborum hic consequuntur culpa perferendis. Et consectetur rerum sed dolorem.
Repellat odio et magnam velit culpa sunt tempora. Non quaerat exercitationem sed rerum fugit quod saepe. Et impedit rerum deleniti et aut.
Dicta corrupti vel earum autem et eos. Fuga voluptates sit sint quas minus ex harum. Voluptatem ipsam voluptatem facilis quisquam neque.
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...