|
First Community Corporation (FCCO) تقييم DCF
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
First Community Corporation (FCCO) Bundle
هندسة من أجل الدقة ، تمكنك حاسبة DCF (FCCO) لدينا من تقييم تقييم Community Corporation الأول باستخدام البيانات المالية في العالم الحقيقي ، مما يوفر مرونة كاملة لتعديل جميع المعلمات الأساسية للتوقعات المحسنة.
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 | 48.9 | 53.8 | 59.0 | 59.5 | 58.1 | 60.7 | 63.5 | 66.4 | 69.4 | 72.5 |
| Revenue Growth, % | 0 | 10.08 | 9.7 | 0.83542 | -2.42 | 4.55 | 4.55 | 4.55 | 4.55 | 4.55 |
| EBITDA | 16.0 | 14.6 | 21.6 | 20.2 | 17.0 | 19.4 | 20.2 | 21.2 | 22.1 | 23.1 |
| EBITDA, % | 32.64 | 27.13 | 36.54 | 34 | 29.21 | 31.9 | 31.9 | 31.9 | 31.9 | 31.9 |
| Depreciation | 2.1 | 2.0 | 1.9 | 1.8 | 1.9 | 2.1 | 2.2 | 2.3 | 2.5 | 2.6 |
| Depreciation, % | 4.34 | 3.72 | 3.25 | 3.06 | 3.3 | 3.53 | 3.53 | 3.53 | 3.53 | 3.53 |
| EBIT | 13.8 | 12.6 | 19.6 | 18.4 | 15.0 | 17.2 | 18.0 | 18.8 | 19.7 | 20.6 |
| EBIT, % | 28.3 | 23.41 | 33.29 | 30.94 | 25.9 | 28.37 | 28.37 | 28.37 | 28.37 | 28.37 |
| Total Cash | 334.5 | 424.9 | 633.9 | 369.3 | 94.7 | 60.7 | 63.5 | 66.4 | 69.4 | 72.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | .0 | -1.1 | -.8 | -1.2 | -1.1 | -.9 | -.9 | -1.0 | -1.0 | -1.1 |
| Capital Expenditure, % | 0 | -2.02 | -1.38 | -2.06 | -1.84 | -1.46 | -1.46 | -1.46 | -1.46 | -1.46 |
| Tax Rate, % | 21.26 | 21.26 | 21.26 | 21.26 | 21.26 | 21.26 | 21.26 | 21.26 | 21.26 | 21.26 |
| EBITAT | 11.0 | 10.1 | 15.5 | 14.6 | 11.8 | 13.7 | 14.3 | 14.9 | 15.6 | 16.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 13.1 | 11.0 | 16.6 | 15.2 | 12.7 | 14.9 | 15.6 | 16.3 | 17.0 | 17.8 |
| WACC, % | 10.44 | 10.51 | 10.39 | 10.44 | 10.39 | 10.44 | 10.44 | 10.44 | 10.44 | 10.44 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 60.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 18 | |||||||||
| Terminal Value | 215 | |||||||||
| Present Terminal Value | 131 | |||||||||
| Enterprise Value | 192 | |||||||||
| Net Debt | 14 | |||||||||
| Equity Value | 178 | |||||||||
| Diluted Shares Outstanding, MM | 8 | |||||||||
| Equity Value Per Share | 23.29 |
What You Will Receive
- Adjustable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: First Community Corporation’s (FCCO) financial data pre-loaded to facilitate your analysis.
- Automated DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A sleek Excel model tailored to fit your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive Financial Insights: Gain access to reliable pre-loaded historical data and future forecasts for First Community Corporation (FCCO).
- Adjustable Projection Parameters: Modify highlighted cells for key metrics like WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic revisions to DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries to help you easily interpret your valuation outcomes.
- Designed for All Skill Levels: A straightforward, user-friendly format tailored for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the prebuilt Excel template containing First Community Corporation’s (FCCO) data.
- Step 2: Review the pre-filled sheets to familiarize yourself with the key performance indicators.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the updated results, including First Community Corporation’s intrinsic value.
- Step 5: Make well-informed investment decisions or create reports based on the outputs.
Why Choose First Community Corporation (FCCO)?
- Community Focused: Committed to serving the financial needs of our local communities.
- Expert Guidance: Our team of professionals offers personalized support to help you navigate your financial journey.
- Innovative Solutions: We provide a range of products tailored to meet diverse client needs.
- Proven Track Record: A history of financial stability and growth that you can rely on.
- Customer-Centric Approach: We prioritize our customers, ensuring satisfaction and trust in every interaction.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling First Community Corporation (FCCO) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for First Community Corporation (FCCO).
- Consultants: Deliver professional valuation insights on First Community Corporation (FCCO) to clients quickly and accurately.
- Business Owners: Understand how community banks like First Community Corporation (FCCO) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to First Community Corporation (FCCO).
What the Template Contains
- Historical Data: Includes First Community Corporation’s (FCCO) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate First Community Corporation’s (FCCO) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of First Community Corporation’s (FCCO) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.