|
Auburn National Bancorporation, Inc. (Aubn) DCF -Bewertung
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
Auburn National Bancorporation, Inc. (AUBN) Bundle
Möchten Sie den inneren Wert von Auburn National Bancorporation, Inc. beurteilen? Unser (AUBN) DCF-Taschenrechner integriert reale Daten mit umfangreichen Anpassungsfunktionen, sodass Sie Ihre Prognosen verfeinern und Ihre Anlagestrategien verbessern können.
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 | 31.6 | 29.7 | 28.3 | 3.2 | 23.3 | 23.4 | 23.4 | 23.5 | 23.5 | 23.6 |
| Revenue Growth, % | 0 | -5.85 | -4.83 | -88.56 | 621.92 | 0.19013 | 0.19013 | 0.19013 | 0.19013 | 0.19013 |
| EBITDA | 13.3 | 10.7 | 10.7 | 14.4 | 2.3 | 10.6 | 10.6 | 10.6 | 10.6 | 10.6 |
| EBITDA, % | 42.04 | 36.1 | 37.8 | 444.56 | 9.93 | 45.17 | 45.17 | 45.17 | 45.17 | 45.17 |
| Depreciation | 1.2 | 1.7 | 1.2 | 1.5 | 1.7 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 |
| Depreciation, % | 3.67 | 5.61 | 4.4 | 47.25 | 7.28 | 13.64 | 13.64 | 13.64 | 13.64 | 13.64 |
| EBIT | 12.1 | 9.1 | 9.4 | 12.8 | .6 | 9.6 | 9.6 | 9.6 | 9.6 | 9.7 |
| EBIT, % | 38.38 | 30.49 | 33.4 | 397.31 | 2.65 | 40.98 | 40.98 | 40.98 | 40.98 | 40.98 |
| Total Cash | 302.4 | 419.2 | 500.7 | 423.3 | 310.9 | 23.4 | 23.4 | 23.5 | 23.5 | 23.6 |
| 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 | -1.8 | -8.4 | -20.2 | -7.0 | -.4 | -9.7 | -9.7 | -9.7 | -9.7 | -9.8 |
| Capital Expenditure, % | -5.73 | -28.12 | -71.35 | -217.97 | -1.79 | -41.4 | -41.4 | -41.4 | -41.4 | -41.4 |
| Tax Rate, % | -125.73 | -125.73 | -125.73 | -125.73 | -125.73 | -125.73 | -125.73 | -125.73 | -125.73 | -125.73 |
| EBITAT | 9.7 | 7.5 | 8.0 | 10.3 | 1.4 | 8.2 | 8.2 | 8.2 | 8.3 | 8.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 9.1 | .8 | -10.9 | 4.8 | 2.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 |
| WACC, % | 14.77 | 14.96 | 15.26 | 14.78 | 16.81 | 15.32 | 15.32 | 15.32 | 15.32 | 15.32 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 5.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 2 | |||||||||
| Terminal Value | 13 | |||||||||
| Present Terminal Value | 7 | |||||||||
| Enterprise Value | 12 | |||||||||
| Net Debt | -40 | |||||||||
| Equity Value | 52 | |||||||||
| Diluted Shares Outstanding, MM | 3 | |||||||||
| Equity Value Per Share | 14.92 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real AUBN financials.
- Real-World Data: Access to historical data and forward-looking estimates (as indicated in the highlighted cells).
- Forecast Flexibility: Adjust forecast assumptions including revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe how your inputs affect Auburn National Bancorporation’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step guidance.
Key Features
- Comprehensive Financial Data: Auburn National Bancorporation's historical financial statements and pre-filled projections.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Valuation: Observe Auburn National Bancorporation's intrinsic value update instantly.
- Intuitive Visualizations: Dashboard charts present valuation results and essential metrics clearly.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Auburn National Bancorporation's pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as loan growth, cost of equity, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the outputs and leverage the results for your investment decisions.
Why Choose This Calculator for Auburn National Bancorporation, Inc. (AUBN)?
- Designed for Finance Experts: A sophisticated tool utilized by financial analysts, CFOs, and investment consultants.
- Comprehensive Data: Historical and projected financial information for Auburn National Bancorporation preloaded for precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Insightful Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly Interface: Step-by-step guidance makes the process straightforward.
Who Should Use This Product?
- Investors: Evaluate Auburn National Bancorporation’s (AUBN) financial health before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts for accuracy.
- Startup Founders: Discover the valuation strategies of established financial institutions like Auburn National Bancorporation.
- Consultants: Create comprehensive valuation reports tailored for your clients' needs.
- Students and Educators: Utilize real-life financial data to enhance learning and understanding of valuation principles.
What the Template Contains
- Pre-Filled Data: Includes Auburn National Bancorporation’s 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 Auburn National Bancorporation’s 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.