|
1895 Bancorp of Wisconsin ، Inc. (BCOW) DCF تقييم
US | Financial Services | Banks - Regional | NASDAQ
|
- ✓ 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
1895 Bancorp of Wisconsin, Inc. (BCOW) Bundle
قم بتبسيط تحليلك وتحسين الدقة باستخدام حاسبة DCF (BCOW)! مجهزة ببيانات في الوقت الفعلي من 1895 Bancorp of Wisconsin، Inc. وافتراضات قابلة للتخصيص، تمكنك هذه الأداة من التنبؤ والتقييم والتقييم (BCOW) تمامًا مثل المستثمر المخضرم.
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 | 15.5 | 19.2 | 17.0 | 16.2 | 10.0 | 9.2 | 8.5 | 7.8 | 7.2 | 6.7 |
| Revenue Growth, % | 0 | 23.84 | -11.75 | -4.64 | -38.35 | -7.73 | -7.73 | -7.73 | -7.73 | -7.73 |
| EBITDA | 1.1 | 3.7 | .0 | .0 | -5.9 | -.6 | -.6 | -.5 | -.5 | -.4 |
| EBITDA, % | 7.31 | 19.31 | 0 | 0 | -59.26 | -6.53 | -6.53 | -6.53 | -6.53 | -6.53 |
| Depreciation | .7 | .7 | .7 | .6 | .5 | .4 | .3 | .3 | .3 | .3 |
| Depreciation, % | 4.48 | 3.44 | 3.85 | 3.71 | 4.93 | 4.08 | 4.08 | 4.08 | 4.08 | 4.08 |
| EBIT | .4 | 3.1 | -.7 | -.6 | -6.4 | -1.0 | -.9 | -.8 | -.8 | -.7 |
| EBIT, % | 2.83 | 15.87 | -3.85 | -3.71 | -64.19 | -10.61 | -10.61 | -10.61 | -10.61 | -10.61 |
| Total Cash | 82.9 | 146.7 | 179.2 | 29.0 | 13.3 | 9.2 | 8.5 | 7.8 | 7.2 | 6.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1.0 | .9 | .9 | 1.3 | 1.6 | .7 | .7 | .6 | .6 | .5 |
| Account Receivables, % | 6.2 | 4.74 | 5.59 | 7.77 | 15.58 | 7.97 | 7.97 | 7.97 | 7.97 | 7.97 |
| Inventories | -12.7 | -93.4 | -67.8 | -29.6 | .0 | -7.0 | -6.5 | -6.0 | -5.5 | -5.1 |
| Inventories, % | -81.58 | -485.85 | -399.19 | -182.9 | 0 | -76.32 | -76.32 | -76.32 | -76.32 | -76.32 |
| Accounts Payable | .4 | .2 | .1 | .3 | 1.1 | .3 | .3 | .3 | .2 | .2 |
| Accounts Payable, % | 2.48 | 0.95154 | 0.64223 | 1.8 | 11.09 | 3.39 | 3.39 | 3.39 | 3.39 | 3.39 |
| Capital Expenditure | -.7 | -.3 | -.2 | -.2 | -.8 | -.3 | -.3 | -.3 | -.2 | -.2 |
| Capital Expenditure, % | -4.3 | -1.5 | -1.43 | -1.16 | -8.14 | -3.3 | -3.3 | -3.3 | -3.3 | -3.3 |
| Tax Rate, % | -6.06 | -6.06 | -6.06 | -6.06 | -6.06 | -6.06 | -6.06 | -6.06 | -6.06 | -6.06 |
| EBITAT | .4 | 1.3 | -2.6 | -.3 | -6.8 | -.8 | -.7 | -.6 | -.6 | -.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 12.6 | 82.3 | -28.0 | -38.1 | -36.2 | 6.4 | -1.1 | -1.1 | -1.0 | -.9 |
| WACC, % | 9.3 | 5.48 | 9.3 | 5.7 | 9.3 | 7.81 | 7.81 | 7.81 | 7.81 | 7.81 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -1 | |||||||||
| Terminal Value | -16 | |||||||||
| Present Terminal Value | -11 | |||||||||
| Enterprise Value | -8 | |||||||||
| Net Debt | 60 | |||||||||
| Equity Value | -68 | |||||||||
| Diluted Shares Outstanding, MM | 6 | |||||||||
| Equity Value Per Share | -12.27 |
What You Will Get
- Real BCOW Financial Data: Pre-filled with 1895 Bancorp of Wisconsin’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See 1895 Bancorp of Wisconsin’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive Historical Data: Access 1895 Bancorp of Wisconsin, Inc.'s (BCOW) past financial statements and established forecasts.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Real-Time Insights: Instantly view recalculated intrinsic value for 1895 Bancorp of Wisconsin, Inc. (BCOW).
- Intuitive Visual Representations: Dashboard charts provide clear displays of valuation results and essential metrics.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- Download: Obtain the pre-configured Excel file containing financial data for 1895 Bancorp of Wisconsin, Inc. (BCOW).
- Customize: Modify projections, such as loan growth, net interest margin, and cost of capital.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various forecasts and instantly evaluate different outcomes.
- Make Decisions: Leverage the valuation results to inform your investment decisions.
Why Choose This Calculator for 1895 Bancorp of Wisconsin, Inc. (BCOW)?
- Accuracy: Utilizes up-to-date financial data for precise calculations.
- Flexibility: Allows users to easily adjust and test various input parameters.
- Time-Saving: Eliminates the need to create a financial model from the ground up.
- Professional-Grade: Crafted with the expertise and standards expected by financial executives.
- User-Friendly: Intuitive interface suitable for users with any level of financial modeling knowledge.
Who Should Use This Product?
- Individual Investors: Gain insights to make informed decisions regarding investments in 1895 Bancorp of Wisconsin, Inc. (BCOW).
- Financial Analysts: Enhance valuation accuracy with comprehensive financial models tailored for 1895 Bancorp of Wisconsin, Inc. (BCOW).
- Consultants: Provide clients with expert valuation assessments for 1895 Bancorp of Wisconsin, Inc. (BCOW) efficiently and effectively.
- Business Owners: Learn how regional banks like 1895 Bancorp of Wisconsin, Inc. (BCOW) are valued to inform your own business strategies.
- Finance Students: Explore real-world valuation methods using data from 1895 Bancorp of Wisconsin, Inc. (BCOW) for practical learning.
What the Template Contains
- Pre-Filled Data: Includes 1895 Bancorp of Wisconsin, Inc.'s (BCOW) historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze 1895 Bancorp of Wisconsin, Inc.'s (BCOW) profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.
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.