|
FINWY BANCORP (FINW) 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
FinWise Bancorp (FINW) Bundle
اكتشف القيمة الحقيقية لـ FinWise Bancorp باستخدام حاسبة DCF من الدرجة الاحترافية! قم بتعديل الافتراضات الرئيسية، واستكشاف السيناريوهات المختلفة، وتقييم كيفية تأثير التغييرات على تقييم FinWise Bancorp - كل ذلك ضمن نموذج Excel واحد.
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 | 33.8 | 42.1 | 79.8 | 5.5 | 64.0 | 83.4 | 108.6 | 141.4 | 184.2 | 239.9 |
| Revenue Growth, % | 0 | 24.44 | 89.72 | -93.17 | 1073.47 | 30.25 | 30.25 | 30.25 | 30.25 | 30.25 |
| EBITDA | 13.0 | 15.4 | 42.2 | 36.5 | 27.6 | 45.2 | 58.9 | 76.7 | 99.9 | 130.1 |
| EBITDA, % | 38.56 | 36.7 | 52.81 | 669.88 | 43.16 | 54.25 | 54.25 | 54.25 | 54.25 | 54.25 |
| Depreciation | .2 | .3 | .7 | 2.1 | 3.8 | 7.8 | 10.2 | 13.2 | 17.2 | 22.5 |
| Depreciation, % | 0.59156 | 0.71305 | 0.93082 | 38.63 | 5.95 | 9.36 | 9.36 | 9.36 | 9.36 | 9.36 |
| EBIT | 12.8 | 15.1 | 41.4 | 34.4 | 23.8 | 43.9 | 57.1 | 74.4 | 96.9 | 126.2 |
| EBIT, % | 37.97 | 35.99 | 51.88 | 631.24 | 37.21 | 52.61 | 52.61 | 52.61 | 52.61 | 52.61 |
| Total Cash | 34.8 | 47.4 | 85.8 | 100.6 | 117.0 | 83.4 | 108.6 | 141.4 | 184.2 | 239.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | 226.0 | 6.0 | 18.2 | 23.7 | 30.9 | 40.3 | 52.5 |
| Account Receivables, % | 0 | 0 | 0 | 4144.39 | 9.33 | 21.87 | 21.87 | 21.87 | 21.87 | 21.87 |
| Inventories | -35.7 | -49.0 | -87.3 | 26.5 | .0 | -33.3 | -43.4 | -56.6 | -73.7 | -96.0 |
| Inventories, % | -105.66 | -116.49 | -109.37 | 484.98 | 0 | -40 | -40 | -40 | -40 | -40 |
| Accounts Payable | .1 | .2 | .0 | .1 | .6 | .4 | .6 | .8 | 1.0 | 1.3 |
| Accounts Payable, % | 0.1893 | 0.46348 | 0.0601338 | 0.9901 | 0.96717 | 0.53404 | 0.53404 | 0.53404 | 0.53404 | 0.53404 |
| Capital Expenditure | -.5 | -.6 | -2.3 | -7.2 | -7.5 | -19.6 | -25.5 | -33.3 | -43.3 | -56.4 |
| Capital Expenditure, % | -1.6 | -1.41 | -2.92 | -132.25 | -11.65 | -23.52 | -23.52 | -23.52 | -23.52 | -23.52 |
| Tax Rate, % | 26.68 | 26.68 | 26.68 | 26.68 | 26.68 | 26.68 | 26.68 | 26.68 | 26.68 | 26.68 |
| EBITAT | 9.7 | 11.2 | 30.9 | 24.0 | 17.5 | 32.2 | 41.9 | 54.6 | 71.1 | 92.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 45.1 | 24.3 | 67.5 | -320.9 | 260.9 | 41.3 | 31.3 | 40.7 | 53.0 | 69.1 |
| WACC, % | 10.49 | 10.44 | 10.47 | 10.28 | 10.41 | 10.42 | 10.42 | 10.42 | 10.42 | 10.42 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 171.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 70 | |||||||||
| Terminal Value | 837 | |||||||||
| Present Terminal Value | 510 | |||||||||
| Enterprise Value | 681 | |||||||||
| Net Debt | -110 | |||||||||
| Equity Value | 792 | |||||||||
| Diluted Shares Outstanding, MM | 13 | |||||||||
| Equity Value Per Share | 61.33 |
What You Will Get
- Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: FinWise Bancorp’s (FINW) financial data pre-loaded to accelerate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model tailored to meet your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Genuine Financial Data: Gain access to reliable pre-loaded historical figures and future forecasts for FinWise Bancorp (FINW).
- Adjustable Forecast Parameters: Modify the yellow-highlighted cells, including WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic adjustments to DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
- Suitable for All Skill Levels: A straightforward, user-friendly layout designed for investors, CFOs, and consultants alike.
How It Works
- Download: Get the comprehensive Excel file featuring FinWise Bancorp’s (FINW) financial data.
- Customize: Tailor your forecasts, including revenue growth, EBITDA %, and WACC.
- Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and compare results instantly.
- Make Decisions: Leverage the valuation insights to inform your investment strategy.
Why Choose This Calculator?
- User-Friendly Interface: Perfect for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters to suit your financial analysis needs.
- Real-Time Valuation: Instantly observe changes in FinWise Bancorp’s valuation as you tweak the inputs.
- Pre-Loaded Data: Comes with FinWise Bancorp’s actual financial information for immediate analysis.
- Endorsed by Experts: Utilized by investors and analysts for making well-informed decisions.
Who Should Use FinWise Bancorp (FINW)?
- Individual Investors: Gain insights to make informed decisions about investing in FinWise Bancorp (FINW).
- Financial Analysts: Enhance valuation analysis with comprehensive financial models tailored for FinWise Bancorp (FINW).
- Consultants: Provide clients with accurate and timely valuation assessments of FinWise Bancorp (FINW).
- Business Owners: Learn from the valuation practices of FinWise Bancorp (FINW) to inform your own business strategies.
- Finance Students: Explore real-world valuation methodologies through the lens of FinWise Bancorp (FINW).
What the FinWise Bancorp Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for FinWise Bancorp (FINW).
- Real-World Data: FinWise Bancorp’s historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into performance.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to FinWise Bancorp (FINW).
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results related to FinWise Bancorp (FINW).
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.