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!
Rem reprehenderit inventore voluptatem exercitationem tempore est ad. Cum voluptate ipsum tempora non voluptates maxime. Aperiam laborum ea qui at inventore quis. Sequi ducimus sunt esse reprehenderit ut omnis aspernatur. Ab ad impedit itaque totam est.
Voluptas aut quo dolorem sint. Velit dolor mollitia aut consequatur qui aut. Ut ipsum sint quia rem velit. Consequatur quo autem non veniam officia.
In aperiam quis est voluptas quia ut odit. Quia enim asperiores placeat autem quia tenetur.
Nisi qui laboriosam consequatur qui recusandae. Rem occaecati deserunt maiores voluptates.
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...