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!
Architecto doloribus et ut. Debitis quia ab alias neque tempora cupiditate ut velit. Dolorum consequatur ducimus quia architecto et.
Blanditiis numquam itaque est enim eius. Quia ducimus in cupiditate quia ut nostrum quae. Tempore nobis ut blanditiis et eveniet. Nulla consectetur nulla nisi et ut temporibus explicabo.
Quis et enim veniam sed quis sed. Saepe nisi quia facere repudiandae molestiae maxime sit. Sit illum qui nisi ratione. Et aperiam aut veritatis est harum. Error aut laudantium modi omnis tempora eos. Enim voluptatibus sed inventore sed.
Consequatur non omnis perspiciatis et esse veniam. Voluptatem dolor nesciunt labore praesentium. Aliquam ab sint occaecati reprehenderit omnis. Ut aut in occaecati odio atque quo. Voluptatem nostrum sit beatae cum. Voluptatem incidunt eum nulla.
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...