|
Sierra Bancorp (BSRR) 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
Sierra Bancorp (BSRR) Bundle
Entdecken Sie die finanzielle Zukunft von Sierra Bancorp mit unserem benutzerfreundlichen DCF-Taschenrechner! Geben Sie Ihre Prognosen für Wachstum, Margen und Ausgaben ein, um den inneren Wert von Sierra Bancorp zu berechnen und Ihre Anlagestrategie zu verbessern.
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 | 120.8 | 131.0 | 127.6 | 130.1 | 139.1 | 144.2 | 149.5 | 155.0 | 160.7 | 166.6 |
| Revenue Growth, % | 0 | 8.39 | -2.62 | 1.99 | 6.94 | 3.68 | 3.68 | 3.68 | 3.68 | 3.68 |
| EBITDA | 51.8 | 50.6 | 61.5 | 48.5 | 49.7 | 58.5 | 60.6 | 62.8 | 65.1 | 67.5 |
| EBITDA, % | 42.85 | 38.65 | 48.19 | 37.24 | 35.72 | 40.53 | 40.53 | 40.53 | 40.53 | 40.53 |
| Depreciation | 3.9 | 4.1 | 4.3 | 3.5 | 3.2 | 4.2 | 4.4 | 4.6 | 4.7 | 4.9 |
| Depreciation, % | 3.21 | 3.13 | 3.35 | 2.72 | 2.32 | 2.95 | 2.95 | 2.95 | 2.95 | 2.95 |
| EBIT | 47.9 | 46.5 | 57.2 | 44.9 | 46.5 | 54.2 | 56.2 | 58.3 | 60.4 | 62.6 |
| EBIT, % | 39.63 | 35.52 | 44.84 | 34.53 | 33.4 | 37.58 | 37.58 | 37.58 | 37.58 | 37.58 |
| Total Cash | 680.9 | 615.4 | 1,230.8 | 1,012.1 | 78.6 | 131.7 | 136.5 | 141.5 | 146.8 | 152.1 |
| 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 | -89.1 | -88.5 | -268.9 | -95.5 | .0 | -90.8 | -94.1 | -97.6 | -101.2 | -104.9 |
| Inventories, % | -73.74 | -67.54 | -210.79 | -73.4 | 0 | -62.93 | -62.93 | -62.93 | -62.93 | -62.93 |
| 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 | -.8 | -2.9 | -.4 | -1.3 | -1.4 | -1.5 | -1.5 | -1.6 | -1.7 | -1.7 |
| Capital Expenditure, % | -0.64793 | -2.23 | -0.29085 | -0.97778 | -1.02 | -1.03 | -1.03 | -1.03 | -1.03 | -1.03 |
| Tax Rate, % | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 | 25.01 |
| EBITAT | 36.1 | 35.4 | 43.0 | 33.7 | 34.8 | 40.8 | 42.3 | 43.9 | 45.5 | 47.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 128.3 | 36.0 | 227.3 | -137.5 | -58.8 | 134.4 | 48.5 | 50.3 | 52.2 | 54.1 |
| WACC, % | 8.46 | 8.51 | 8.45 | 8.44 | 8.44 | 8.46 | 8.46 | 8.46 | 8.46 | 8.46 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 278.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 55 | |||||||||
| Terminal Value | 854 | |||||||||
| Present Terminal Value | 569 | |||||||||
| Enterprise Value | 847 | |||||||||
| Net Debt | 367 | |||||||||
| Equity Value | 481 | |||||||||
| Diluted Shares Outstanding, MM | 15 | |||||||||
| Equity Value Per Share | 32.61 |
What You Will Receive
- Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled real Sierra Bancorp (BSRR) financials.
- Authentic Data: Historical figures and forward-looking projections (highlighted in the yellow cells).
- Flexible Forecasting: Adjust forecast parameters such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs affect Sierra Bancorp’s valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Easy-to-Use Layout: Organized for simplicity and usability, complete with step-by-step guidance.
Key Features
- Comprehensive Financial Data: Gain access to precise pre-loaded historical data and future forecasts for Sierra Bancorp (BSRR).
- Adjustable Forecast Parameters: Modify highlighted cells for key variables such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic recalculations for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries to easily interpret your valuation outcomes.
- Designed for All Skill Levels: A straightforward, user-centric layout suitable for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file for Sierra Bancorp (BSRR).
- Step 2: Review Sierra Bancorp’s pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust the assumptions.
- Step 5: Analyze the results and leverage the outputs for informed investment decisions.
Why Choose Sierra Bancorp (BSRR)?
- Save Time: No need to navigate complex banking processes – our services are streamlined for efficiency.
- Enhance Financial Security: Our robust financial strategies ensure your investments are well-protected.
- Fully Customizable Solutions: Tailor banking services to meet your unique financial needs and goals.
- User-Friendly Experience: Intuitive interfaces make managing your finances straightforward and hassle-free.
- Trusted by Clients: Sierra Bancorp (BSRR) is recognized for its commitment to reliability and customer satisfaction.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessment of Sierra Bancorp (BSRR).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in Sierra Bancorp (BSRR) stock.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Banking Enthusiasts: Gain insights into how banking institutions like Sierra Bancorp (BSRR) are valued in the financial market.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Sierra Bancorp (BSRR) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Sierra Bancorp (BSRR).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.