|
First Foundation Inc. (FFWM) تقييم DCF |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
First Foundation Inc. (FFWM) Bundle
تبحث لتقييم القيمة الجوهرية لشركة First Foundation Inc.؟ يدمج حاسبة DCF (FFWM) DCF بيانات العالم الحقيقي مع ميزات تخصيص واسعة ، مما يتيح لك تحسين توقعاتك وتحسين اختياراتك الاستثمارية.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 243.8 | 295.0 | 328.7 | 174.9 | 611.0 | 741.8 | 900.5 | 1,093.2 | 1,327.2 | 1,611.2 |
| Revenue Growth, % | 0 | 20.96 | 11.45 | -46.81 | 249.44 | 21.4 | 21.4 | 21.4 | 21.4 | 21.4 |
| EBITDA | 125.4 | 158.6 | 158.5 | -191.9 | .0 | 79.3 | 96.2 | 116.8 | 141.8 | 172.1 |
| EBITDA, % | 51.43 | 53.78 | 48.22 | -109.73 | 0 | 10.68 | 10.68 | 10.68 | 10.68 | 10.68 |
| Depreciation | 5.1 | 4.9 | 5.9 | .0 | 8.0 | 10.2 | 12.4 | 15.0 | 18.2 | 22.1 |
| Depreciation, % | 2.09 | 1.66 | 1.81 | 0 | 1.31 | 1.37 | 1.37 | 1.37 | 1.37 | 1.37 |
| EBIT | 120.3 | 153.7 | 152.6 | -191.9 | -8.0 | 69.1 | 83.8 | 101.8 | 123.6 | 150.0 |
| EBIT, % | 49.34 | 52.12 | 46.41 | -109.73 | -1.31 | 9.31 | 9.31 | 9.31 | 9.31 | 9.31 |
| Total Cash | 1,437.1 | 2,313.1 | 882.7 | 2,038.1 | 2,330.0 | 741.8 | 900.5 | 1,093.2 | 1,327.2 | 1,611.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | 54.2 | 54.8 | 59.3 | 71.9 | 87.3 | 106.0 | 128.7 |
| Account Receivables, % | 0 | 0 | 0 | 30.98 | 8.97 | 7.99 | 7.99 | 7.99 | 7.99 | 7.99 |
| Inventories | .0 | .0 | -718.0 | .0 | .0 | -148.4 | -180.1 | -218.6 | -265.4 | -322.2 |
| Inventories, % | 0 | 0 | -218.39 | 0 | 0 | -20 | -20 | -20 | -20 | -20 |
| Accounts Payable | 79.0 | 110.1 | 147.3 | .0 | .0 | 169.9 | 206.2 | 250.4 | 304.0 | 369.0 |
| Accounts Payable, % | 32.4 | 37.32 | 44.79 | 0 | 0 | 22.9 | 22.9 | 22.9 | 22.9 | 22.9 |
| Capital Expenditure | -2.9 | -3.2 | -4.6 | -8.2 | .0 | -12.4 | -15.0 | -18.3 | -22.2 | -26.9 |
| Capital Expenditure, % | -1.17 | -1.09 | -1.39 | -4.7 | 0 | -1.67 | -1.67 | -1.67 | -1.67 | -1.67 |
| Tax Rate, % | 32.74 | 32.74 | 32.74 | 32.74 | 32.74 | 32.74 | 32.74 | 32.74 | 32.74 | 32.74 |
| EBITAT | 85.5 | 110.9 | 112.5 | -190.9 | -5.4 | 53.0 | 64.3 | 78.1 | 94.8 | 115.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 166.7 | 143.7 | 869.1 | -1,118.5 | 2.0 | 364.6 | 117.1 | 142.2 | 172.6 | 209.5 |
| WACC, % | 17.55 | 17.8 | 18.17 | 23.96 | 16.7 | 18.84 | 18.84 | 18.84 | 18.84 | 18.84 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 649.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 214 | |||||||||
| Terminal Value | 1,269 | |||||||||
| Present Terminal Value | 535 | |||||||||
| Enterprise Value | 1,185 | |||||||||
| Net Debt | 583 | |||||||||
| Equity Value | 602 | |||||||||
| Diluted Shares Outstanding, MM | 66 | |||||||||
| Equity Value Per Share | 9.18 |
What You Will Get
- Real FFWM Financial Data: Pre-filled with First Foundation Inc.’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 First Foundation Inc.’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
- 🔍 Real-Life FFWM Financials: Pre-filled historical and projected data for First Foundation Inc. (FFWM).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate First Foundation’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize First Foundation’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download: Obtain the pre-formatted Excel file featuring First Foundation Inc.'s (FFWM) financial data.
- Customize: Tailor your forecasts, including revenue growth, EBITDA %, and WACC as needed.
- Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and instantly compare their results.
- Make Decisions: Leverage the valuation insights to inform your investment strategy.
Why Choose This Calculator for First Foundation Inc. (FFWM)?
- Accurate Data: Utilize real financials from First Foundation Inc. (FFWM) for trustworthy valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Built-in calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the financial sector.
- User-Friendly: Designed with an intuitive interface and clear instructions to facilitate ease of use for everyone.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and trustworthy valuation models for portfolio analysis of First Foundation Inc. (FFWM).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Deliver precise valuation insights to clients interested in First Foundation Inc. (FFWM).
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Finance Enthusiasts: Gain insights into how financial institutions like First Foundation Inc. (FFWM) are valued in the market.
What the Template Contains
- Historical Data: Includes First Foundation Inc.'s (FFWM) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate First Foundation Inc.'s (FFWM) 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 Foundation Inc.'s (FFWM) 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.