|
Banc of California، Inc. (BANC) تقييم DCF
US | Financial Services | Banks - Regional | NYSE
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Banc of California, Inc. (BANC) Bundle
استكشف آفاق Banc of California ، Inc. (BANC) باستخدام حاسبة DCF سهلة الاستخدام! أدخل افتراضاتك حول النمو والهوامش والمصروفات لحساب Banc of California ، Inc. (BANC) القيمة الجوهرية وتشكيل نهج الاستثمار الخاص بك.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 260.3 | 243.1 | 272.7 | 331.7 | 278.4 | 286.1 | 294.1 | 302.3 | 310.7 | 319.4 |
| Revenue Growth, % | 0 | -6.6 | 12.17 | 21.64 | -16.08 | 2.78 | 2.78 | 2.78 | 2.78 | 2.78 |
| EBITDA | .0 | .0 | 178.0 | 665.0 | .0 | 94.6 | 97.2 | 99.9 | 102.7 | 105.6 |
| EBITDA, % | 0 | 0 | 65.26 | 200.46 | 0 | 33.05 | 33.05 | 33.05 | 33.05 | 33.05 |
| Depreciation | 18.6 | 17.8 | 20.6 | 61.6 | 91.3 | 42.0 | 43.2 | 44.4 | 45.6 | 46.9 |
| Depreciation, % | 7.15 | 7.33 | 7.54 | 18.58 | 32.79 | 14.68 | 14.68 | 14.68 | 14.68 | 14.68 |
| EBIT | -18.6 | -17.8 | 157.4 | 603.3 | -91.3 | 63.2 | 65.0 | 66.8 | 68.6 | 70.5 |
| EBIT, % | -7.15 | -7.33 | 57.72 | 181.88 | -32.79 | 22.09 | 22.09 | 22.09 | 22.09 | 22.09 |
| Total Cash | 1,286.1 | 1,452.3 | 1,543.8 | 1,097.2 | 5,377.6 | 286.1 | 294.1 | 302.3 | 310.7 | 319.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | 247.0 | .0 | 42.6 | 43.8 | 45.0 | 46.3 | 47.6 |
| Account Receivables, % | 0 | 0 | 0 | 74.47 | 0 | 14.89 | 14.89 | 14.89 | 14.89 | 14.89 |
| Inventories | -409.6 | -251.4 | -267.1 | -7,311.7 | .0 | -227.7 | -234.1 | -240.6 | -247.3 | -254.2 |
| Inventories, % | -157.38 | -103.4 | -97.93 | -2204.2 | 0 | -79.59 | -79.59 | -79.59 | -79.59 | -79.59 |
| Accounts Payable | .0 | .0 | .0 | -5,811.8 | .0 | -57.2 | -58.8 | -60.5 | -62.1 | -63.9 |
| Accounts Payable, % | 0 | 0 | 0 | -1752.05 | 0 | -20 | -20 | -20 | -20 | -20 |
| Capital Expenditure | -10.5 | -5.1 | -2.8 | -26.8 | -15.2 | -11.9 | -12.2 | -12.5 | -12.9 | -13.2 |
| Capital Expenditure, % | -4.03 | -2.09 | -1.03 | -8.09 | -5.47 | -4.14 | -4.14 | -4.14 | -4.14 | -4.14 |
| Tax Rate, % | 14.12 | 14.12 | 14.12 | 14.12 | 14.12 | 14.12 | 14.12 | 14.12 | 14.12 | 14.12 |
| EBITAT | -15.8 | -15.6 | 118.8 | 432.1 | -78.4 | 51.3 | 52.7 | 54.1 | 55.7 | 57.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 402.0 | -161.1 | 152.2 | 1,452.6 | -1,255.2 | 209.3 | 87.2 | 89.7 | 92.2 | 94.7 |
| WACC, % | 22.97 | 23.59 | 20.73 | 19.82 | 23.19 | 22.06 | 22.06 | 22.06 | 22.06 | 22.06 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 355.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 97 | |||||||||
| Terminal Value | 482 | |||||||||
| Present Terminal Value | 178 | |||||||||
| Enterprise Value | 534 | |||||||||
| Net Debt | -1,530 | |||||||||
| Equity Value | 2,063 | |||||||||
| Diluted Shares Outstanding, MM | 85 | |||||||||
| Equity Value Per Share | 24.16 |
What You Will Receive
- Pre-Filled Financial Model: Banc of California, Inc.'s (BANC) actual data provides accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential variables.
- Real-Time Calculations: Automatic updates allow you to view results instantly as you make adjustments.
- Investor-Ready Template: A polished Excel file crafted for professional-level valuation.
- Customizable and Reusable: Designed for versatility, enabling repeated use for in-depth forecasts.
Key Features
- Customizable Financial Inputs: Adjust essential metrics such as loan growth, net interest margin, and operating expenses.
- Instant Valuation Calculations: Quickly determines intrinsic value, return on assets, and other key financial indicators.
- High-Precision Modeling: Leverages Banc of California's actual financial data for accurate valuation results.
- Streamlined Scenario Testing: Easily evaluate various financial scenarios and analyze their impacts.
- Efficiency Booster: Avoid the hassle of constructing intricate financial models from the ground up.
How It Works
- Download: Obtain the pre-built Excel file featuring Banc of California, Inc.'s (BANC) financial data.
- Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and analyze results instantly.
- Make Decisions: Utilize the valuation insights to inform your investment choices.
Why Choose This Calculator?
- Designed for Industry Experts: A sophisticated tool tailored for analysts, CFOs, and financial consultants.
- Accurate Financial Data: Banc of California's historical and projected financials are preloaded for precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly Interface: Step-by-step guidance ensures a smooth calculation process.
Who Should Use This Product?
- Investors: Accurately assess Banc of California, Inc.'s (BANC) fair value prior to making investment choices.
- CFOs: Utilize a high-quality DCF model for comprehensive financial reporting and analysis.
- Consultants: Easily customize the template for valuation reports tailored to clients' needs.
- Entrepreneurs: Acquire knowledge on financial modeling practices employed by leading financial institutions.
- Educators: Employ it as a resource to illustrate valuation techniques in the classroom.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations for Banc of California, Inc. (BANC).
- Real-World Data: Historical and projected financials of Banc of California, Inc. (BANC) preloaded for in-depth analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into Banc of California, Inc. (BANC).
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to Banc of California, Inc. (BANC).
- Dashboard with Visual Outputs: Charts and tables providing clear, actionable results tailored to Banc of California, Inc. (BANC).
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.