|
شركة Sound Financial Bancorp، Inc. (SFBC) 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
Sound Financial Bancorp, Inc. (SFBC) Bundle
تبسيط تقييم Sound Financial Bancorp ، Inc. (SFBC) مع هذه الآلة الحاسبة DCF القابلة للتخصيص! يتميز REAL Sound Financial Bancorp ، Inc. (SFBC) ومدخلات التنبؤ القابلة للتعديل ، يمكنك اختبار السيناريوهات وكشف القيمة العادلة لـ Sound Financial Bancorp ، Inc. (SFBC) في دقائق.
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 | 34.9 | 37.2 | 39.9 | 50.6 | 4.7 | 4.1 | 3.6 | 3.1 | 2.7 | 2.4 |
| Revenue Growth, % | 0 | 6.64 | 7.06 | 26.91 | -90.8 | -12.55 | -12.55 | -12.55 | -12.55 | -12.55 |
| EBITDA | 13.2 | 13.0 | 12.5 | 10.7 | .0 | 1.0 | .9 | .8 | .7 | .6 |
| EBITDA, % | 37.65 | 34.94 | 31.28 | 21.05 | 0 | 24.98 | 24.98 | 24.98 | 24.98 | 24.98 |
| Depreciation | .9 | .7 | .7 | 1.7 | 1.6 | .4 | .3 | .3 | .2 | .2 |
| Depreciation, % | 2.59 | 1.81 | 1.77 | 3.26 | 33.92 | 8.67 | 8.67 | 8.67 | 8.67 | 8.67 |
| EBIT | 12.2 | 12.3 | 11.8 | 9.0 | -1.6 | .7 | .6 | .5 | .4 | .4 |
| EBIT, % | 35.06 | 33.13 | 29.52 | 17.78 | -33.92 | 16.31 | 16.31 | 16.31 | 16.31 | 16.31 |
| Total Cash | 204.0 | 192.0 | 68.0 | 49.7 | 51.4 | 4.1 | 3.5 | 3.1 | 2.7 | 2.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2.3 | 2.2 | 3.1 | 3.5 | 3.5 | .8 | .7 | .6 | .6 | .5 |
| Account Receivables, % | 6.45 | 5.95 | 7.73 | 6.82 | 74.56 | 20.3 | 20.3 | 20.3 | 20.3 | 20.3 |
| Inventories | -196.7 | -186.5 | -61.6 | .0 | .0 | -2.4 | -2.1 | -1.9 | -1.6 | -1.4 |
| Inventories, % | -563.04 | -500.59 | -154.42 | 0 | 0 | -60 | -60 | -60 | -60 | -60 |
| Accounts Payable | .4 | .2 | .4 | .8 | .8 | .2 | .1 | .1 | .1 | .1 |
| Accounts Payable, % | 1.06 | 0.53693 | 0.99055 | 1.61 | 16.43 | 4.13 | 4.13 | 4.13 | 4.13 | 4.13 |
| Capital Expenditure | -.4 | -.2 | -.4 | -.4 | .0 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | -1.17 | -0.60404 | -0.99807 | -0.87731 | 0 | -0.72892 | -0.72892 | -0.72892 | -0.72892 | -0.72892 |
| Tax Rate, % | 17.82 | 17.82 | 17.82 | 17.82 | 17.82 | 17.82 | 17.82 | 17.82 | 17.82 | 17.82 |
| EBITAT | 9.7 | 9.9 | 9.5 | 7.4 | -1.3 | .5 | .5 | .4 | .4 | .3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 205.0 | .0 | -115.7 | -52.9 | .2 | 5.4 | .5 | .5 | .4 | .4 |
| WACC, % | 21.41 | 21.65 | 21.81 | 22.15 | 22.06 | 21.82 | 21.82 | 21.82 | 21.82 | 21.82 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 5.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | 2 | |||||||||
| Present Terminal Value | 1 | |||||||||
| Enterprise Value | 6 | |||||||||
| Net Debt | -40 | |||||||||
| Equity Value | 46 | |||||||||
| Diluted Shares Outstanding, MM | 3 | |||||||||
| Equity Value Per Share | 17.78 |
What You Will Get
- Real SFBC Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Sound Financial Bancorp, Inc.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specifically for SFBC.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Sound Financial Bancorp’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for SFBC.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for your SFBC analysis.
Key Features
- 🔍 Real-Life SFBC Financials: Pre-filled historical and projected data for Sound Financial Bancorp, Inc. (SFBC).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Sound Financial Bancorp's intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Sound Financial Bancorp'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-configured Excel file featuring Sound Financial Bancorp, Inc.'s (SFBC) financial metrics.
- Customize: Modify projections, such as revenue growth, EBITDA %, and WACC to suit your analysis.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time as you make changes.
- Test Scenarios: Develop various forecasts and instantly evaluate different outcomes.
- Make Decisions: Leverage the valuation insights to inform your investment choices.
Why Choose Sound Financial Bancorp, Inc. (SFBC) Calculator?
- Accuracy: Leveraging real SFBC financials for precise data.
- Flexibility: Users can easily test and adjust inputs as needed.
- Time-Saving: Avoid the complexities of creating a financial model from the ground up.
- Professional-Grade: Crafted with the precision and usability expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling expertise.
Who Should Utilize Sound Financial Bancorp, Inc. (SFBC)?
- Investors: Enhance your investment strategies with insights from a trusted financial institution.
- Financial Analysts: Streamline your analysis with comprehensive reports and data from SFBC.
- Consultants: Leverage SFBC's resources for impactful client presentations and financial advice.
- Finance Enthusiasts: Expand your knowledge of banking operations and investment opportunities through SFBC's offerings.
- Educators and Students: Utilize SFBC as a case study in finance and banking education.
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Sound Financial Bancorp, Inc. (SFBC).
- Real-World Data: SFBC’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 SFBC's performance.
- Key Ratios: Built-in analysis for assessing profitability, efficiency, and leverage specific to SFBC.
- Dashboard with Visual Outputs: Charts and tables providing clear, actionable results for informed decision-making.
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.