Blue Foundry Bancorp (BLFY) DCF Valuation

Blue Foundry Bancorp (BLFY) DCF Valuation

US | Financial Services | Banks - Regional | NASDAQ
Blue Foundry Bancorp (BLFY) DCF Valuation
  • ✓ 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

Blue Foundry Bancorp (BLFY) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Optimize your time and improve precision with our (BLFY) DCF Calculator! Utilizing real-time data from Blue Foundry Bancorp and customizable assumptions, this tool enables you to forecast, analyze, and evaluate (BLFY) like a seasoned investor.


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 45.5 28.9 45.4 54.5 43.7 46.0 48.4 50.9 53.6 56.4
Revenue Growth, % 0 -36.56 57.18 20.04 -19.78 5.22 5.22 5.22 5.22 5.22
EBITDA 9.2 -37.4 -24.4 5.4 .0 -11.4 -12.0 -12.6 -13.2 -13.9
EBITDA, % 20.29 -129.62 -53.68 9.9 0 -24.7 -24.7 -24.7 -24.7 -24.7
Depreciation 1.9 1.9 2.3 2.7 2.9 2.5 2.7 2.8 2.9 3.1
Depreciation, % 4.21 6.66 5.17 4.88 6.56 5.5 5.5 5.5 5.5 5.5
EBIT 7.3 -39.4 -26.7 2.7 -2.9 -13.3 -14.0 -14.7 -15.5 -16.3
EBIT, % 16.08 -136.28 -58.85 5.02 -6.56 -28.86 -28.86 -28.86 -28.86 -28.86
Total Cash 328.4 561.0 518.3 355.4 46.0 46.0 48.4 50.9 53.6 56.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 5.4 5.7 5.4 1,538.6 .0
Account Receivables, % 11.84 19.9 11.83 2822.79 0
Inventories -131.4 -328.1 -198.8 1,419.0 .0 -18.4 -19.4 -20.4 -21.4 -22.6
Inventories, % -288.61 -1135.74 -437.84 2603.35 0 -40 -40 -40 -40 -40
Accounts Payable .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Accounts Payable, % 0 0 0 0 0 0 0 0 0 0
Capital Expenditure -2.2 -7.3 -11.9 -5.4 -5.6 -7.3 -7.6 -8.0 -8.5 -8.9
Capital Expenditure, % -4.84 -25.25 -26.21 -9.84 -12.74 -15.78 -15.78 -15.78 -15.78 -15.78
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT 5.5 -31.5 -36.3 2.4 -2.9 -11.8 -12.4 -13.0 -13.7 -14.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 131.2 159.4 -174.8 -3,151.4 2,952.1 -11.3 -17.1 -18.0 -18.9 -19.9
WACC, % 6.72 7.02 8.14 7.45 8.14 7.49 7.49 7.49 7.49 7.49
PV UFCF
SUM PV UFCF -67.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -20
Terminal Value -369
Present Terminal Value -257
Enterprise Value -325
Net Debt 378
Equity Value -703
Diluted Shares Outstanding, MM 24
Equity Value Per Share -29.39

What You Will Get

  • Real BLFY Financial Data: Pre-filled with Blue Foundry Bancorp’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 Blue Foundry Bancorp’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

  • Pre-Loaded Data: Blue Foundry Bancorp’s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Edit WACC, tax rates, revenue growth, and EBITDA margins tailored to (BLFY).
  • Instant Results: Watch (BLFY)’s intrinsic value recalculate in real time.
  • Clear Visual Outputs: Dashboard charts showcase valuation results and key metrics for (BLFY).
  • Built for Accuracy: A professional tool designed for analysts, investors, and finance experts focused on (BLFY).

How It Works

  1. Download the Template: Get instant access to the Excel-based BLFY DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically recalculates Blue Foundry Bancorp’s intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Leverage the results to inform your investment or financial analysis.

Why Choose Blue Foundry Bancorp (BLFY)?

  • Innovative Solutions: Benefit from cutting-edge banking services tailored to your needs.
  • Customer-Centric Approach: Experience personalized support that prioritizes your financial goals.
  • Robust Security: Enjoy peace of mind with advanced security measures to protect your assets.
  • Transparent Pricing: Understand your fees clearly with no hidden costs or surprises.
  • Proven Track Record: Join a community of satisfied clients who trust our expertise in banking.

Who Should Use This Product?

  • Investors: Evaluate Blue Foundry Bancorp’s (BLFY) financial health before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and validate financial forecasts.
  • Startup Founders: Understand the valuation strategies employed by established financial institutions like Blue Foundry Bancorp.
  • Consultants: Provide expert valuation insights and reports for clients in the banking sector.
  • Students and Educators: Utilize real-time data to teach and learn about banking valuations and financial analysis.

What the Template Contains

  • Preloaded BLFY Data: Historical and projected financial data, including revenue, net income, and loan growth.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting loan growth rates, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.