|
First Interstate Bancsystem ، Inc. (FIBK) 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
First Interstate BancSystem, Inc. (FIBK) Bundle
وفر الوقت وتحسين الدقة مع حاسبة (FIBK) DCF لدينا! مزودة ببيانات حقيقية من First Interstate Bancsystem ، Inc. والافتراضات القابلة للتخصيص ، تمكنك هذه الأداة من التنبؤ وتحليل وقيمة (FIBK) مثل المستثمر المحنك.
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 | 653.7 | 638.7 | 1,105.8 | 1,025.8 | 178.1 | 169.6 | 161.6 | 153.9 | 146.5 | 139.6 |
| Revenue Growth, % | 0 | -2.29 | 73.13 | -7.23 | -82.64 | -4.76 | -4.76 | -4.76 | -4.76 | -4.76 |
| EBITDA | 246.0 | 244.0 | 288.8 | .0 | .0 | 34.6 | 32.9 | 31.4 | 29.9 | 28.5 |
| EBITDA, % | 37.63 | 38.2 | 26.12 | 0 | 0 | 20.39 | 20.39 | 20.39 | 20.39 | 20.39 |
| Depreciation | 36.7 | 37.9 | 51.0 | 53.8 | .0 | 7.3 | 6.9 | 6.6 | 6.3 | 6.0 |
| Depreciation, % | 5.61 | 5.93 | 4.61 | 5.24 | 0 | 4.28 | 4.28 | 4.28 | 4.28 | 4.28 |
| EBIT | 209.3 | 206.1 | 237.8 | -53.8 | .0 | 27.3 | 26.0 | 24.8 | 23.6 | 22.5 |
| EBIT, % | 32.02 | 32.27 | 21.5 | -5.24 | 0 | 16.11 | 16.11 | 16.11 | 16.11 | 16.11 |
| Total Cash | 6,285.5 | 7,165.2 | 7,816.5 | 379.0 | 8,122.6 | 148.2 | 141.2 | 134.5 | 128.1 | 122.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | 116.8 | 22.2 | 21.2 | 20.2 | 19.2 | 18.3 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 65.58 | 13.12 | 13.12 | 13.12 | 13.12 | 13.12 |
| Inventories | -2,330.4 | -2,394.2 | -1,001.5 | .0 | .0 | -98.6 | -93.9 | -89.4 | -85.2 | -81.1 |
| Inventories, % | -356.49 | -374.86 | -90.57 | 0 | 0 | -58.11 | -58.11 | -58.11 | -58.11 | -58.11 |
| Accounts Payable | 150.2 | 152.1 | 460.4 | 432.6 | .0 | 44.3 | 42.2 | 40.2 | 38.3 | 36.5 |
| Accounts Payable, % | 22.98 | 23.81 | 41.64 | 42.17 | 0 | 26.12 | 26.12 | 26.12 | 26.12 | 26.12 |
| Capital Expenditure | -30.2 | -10.3 | -10.5 | -28.2 | .0 | -3.4 | -3.2 | -3.1 | -2.9 | -2.8 |
| Capital Expenditure, % | -4.62 | -1.61 | -0.94954 | -2.75 | 0 | -1.99 | -1.99 | -1.99 | -1.99 | -1.99 |
| Tax Rate, % | 23.26 | 23.26 | 23.26 | 23.26 | 23.26 | 23.26 | 23.26 | 23.26 | 23.26 | 23.26 |
| EBITAT | 161.2 | 159.8 | 187.0 | -41.1 | .0 | 21.1 | 20.1 | 19.2 | 18.2 | 17.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 2,648.3 | 253.1 | -856.9 | -1,044.8 | -549.4 | 262.4 | 18.1 | 17.2 | 16.4 | 15.6 |
| WACC, % | 22.55 | 22.65 | 22.86 | 22.44 | 22.5 | 22.6 | 22.6 | 22.6 | 22.6 | 22.6 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 248.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 16 | |||||||||
| Terminal Value | 77 | |||||||||
| Present Terminal Value | 28 | |||||||||
| Enterprise Value | 276 | |||||||||
| Net Debt | -246 | |||||||||
| Equity Value | 522 | |||||||||
| Diluted Shares Outstanding, MM | 103 | |||||||||
| Equity Value Per Share | 5.06 |
What You Will Get
- Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: First Interstate BancSystem, Inc.’s (FIBK) financial data pre-filled to facilitate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
- Customizable and Professional: A sleek Excel model that adjusts to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and increasing efficiency.
Key Features
- Real-Life FIBK Data: Pre-filled with First Interstate BancSystem’s historical financials and future projections.
- Fully Customizable Inputs: Modify revenue growth, margins, WACC, tax rates, and capital expenditures to fit your analysis.
- Dynamic Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
- Scenario Testing: Develop various forecast scenarios to evaluate different valuation results.
- User-Friendly Design: Intuitive, organized, and tailored for both professionals and newcomers.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review First Interstate BancSystem, Inc.'s (FIBK) pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as loan growth, interest rates, and operating expenses (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Evaluate the outputs and leverage the results for your investment strategies.
Why Choose First Interstate BancSystem, Inc. (FIBK)?
- Streamlined Process: Quickly access financial tools without the hassle of starting from scratch.
- Enhanced Precision: Utilize dependable financial data and methodologies to minimize valuation errors.
- Completely Adaptable: Customize the framework to align with your specific assumptions and forecasts.
- User-Friendly Design: Intuitive charts and outputs facilitate straightforward analysis of results.
- Endorsed by Professionals: Crafted for experts who prioritize accuracy and ease of use.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling First Interstate BancSystem, Inc. (FIBK) stock.
- Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for First Interstate BancSystem, Inc. (FIBK).
- Consultants: Provide clients with accurate and timely valuation insights regarding First Interstate BancSystem, Inc. (FIBK).
- Business Owners: Gain insights into how financial institutions like First Interstate BancSystem, Inc. (FIBK) are valued to inform your own business strategies.
- Finance Students: Explore valuation techniques using real-world data and examples from First Interstate BancSystem, Inc. (FIBK).
What the Template Contains
- Pre-Filled Data: Includes First Interstate BancSystem, Inc.'s (FIBK) 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 First Interstate BancSystem, Inc.'s (FIBK) 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.