|
Carver Bancorp, Inc. (CARV) 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
Carver Bancorp, Inc. (CARV) Bundle
Entdecken Sie das wahre Potenzial von Carver Bancorp, Inc. (CARV) mit unserem DCF-Taschenrechner auf Expertenebene! Passen Sie die wichtigsten Annahmen an, erkunden Sie verschiedene Szenarien und bewerten Sie, wie sich Änderungen auf Carver Bancorp, Inc. (CARV) bewerten - alles innerhalb einer einzelnen Excel -Vorlage.
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 | 19.7 | 22.1 | 27.8 | 26.4 | 29.2 | 32.4 | 35.9 | 39.8 | 44.1 | 48.9 |
| Revenue Growth, % | 0 | 11.91 | 25.97 | -5.16 | 10.68 | 10.85 | 10.85 | 10.85 | 10.85 | 10.85 |
| EBITDA | -4.5 | -2.9 | .0 | .0 | .0 | -2.3 | -2.6 | -2.8 | -3.1 | -3.5 |
| EBITDA, % | -22.59 | -13.04 | 0 | 0 | 0 | -7.13 | -7.13 | -7.13 | -7.13 | -7.13 |
| Depreciation | 1.0 | 1.1 | 1.1 | 1.1 | 1.0 | 1.4 | 1.5 | 1.7 | 1.9 | 2.1 |
| Depreciation, % | 4.89 | 4.94 | 3.95 | 4.33 | 3.3 | 4.28 | 4.28 | 4.28 | 4.28 | 4.28 |
| EBIT | -5.4 | -4.0 | -1.1 | -1.1 | -1.0 | -3.7 | -4.1 | -4.5 | -5.0 | -5.6 |
| EBIT, % | -27.48 | -17.97 | -3.95 | -4.33 | -3.3 | -11.41 | -11.41 | -11.41 | -11.41 | -11.41 |
| Total Cash | 113.4 | 162.1 | 128.6 | .7 | 59.0 | 26.1 | 28.9 | 32.0 | 35.5 | 39.3 |
| 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 | -49.7 | -78.3 | -63.5 | -46.4 | .0 | -25.9 | -28.7 | -31.8 | -35.3 | -39.1 |
| Inventories, % | -251.9 | -354.5 | -228.22 | -175.99 | 0 | -80 | -80 | -80 | -80 | -80 |
| Accounts Payable | .7 | 7.7 | .5 | 1.5 | .0 | 3.0 | 3.3 | 3.6 | 4.0 | 4.5 |
| Accounts Payable, % | 3.74 | 34.67 | 1.79 | 5.59 | 0 | 9.16 | 9.16 | 9.16 | 9.16 | 9.16 |
| Capital Expenditure | -1.3 | -.3 | -.2 | -.2 | -.4 | -.7 | -.7 | -.8 | -.9 | -1.0 |
| Capital Expenditure, % | -6.52 | -1.16 | -0.69015 | -0.85279 | -1.23 | -2.09 | -2.09 | -2.09 | -2.09 | -2.09 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -5.4 | -4.0 | -4.2 | -.9 | -1.0 | -3.5 | -3.9 | -4.3 | -4.8 | -5.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 44.7 | 32.4 | -25.3 | -16.0 | -48.3 | 26.1 | .0 | .0 | .0 | .0 |
| WACC, % | 18.72 | 18.72 | 18.72 | 14.5 | 18.72 | 17.88 | 17.88 | 17.88 | 17.88 | 17.88 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 22.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | 0 | |||||||||
| Present Terminal Value | 0 | |||||||||
| Enterprise Value | 22 | |||||||||
| Net Debt | -2 | |||||||||
| Equity Value | 24 | |||||||||
| Diluted Shares Outstanding, MM | 5 | |||||||||
| Equity Value Per Share | 4.98 |
What You Will Get
- Real Carver Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Carver Bancorp, Inc. (CARV).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates tailored for CARV.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Carver Bancorp, Inc.'s fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections specific to CARV.
- Time-Saving and Accurate: Skip building models from scratch while ensuring precision and flexibility for Carver Bancorp, Inc. (CARV).
Key Features
- Comprehensive CARV Data: Pre-filled with Carver Bancorp’s historical financials and future projections.
- Customizable Assumptions: Modify growth rates, profit margins, cost of capital, tax implications, and capital investments.
- Interactive Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
- Intuitive Interface: Streamlined, organized, and suitable for both experts and newcomers.
How It Works
- Download the Template: Obtain immediate access to the Excel-based CARV DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates Carver Bancorp's intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis.
Why Choose This Calculator for Carver Bancorp, Inc. (CARV)?
- Accuracy: Utilizes real Carver Bancorp financials for precise data.
- Flexibility: Tailored for users to easily adjust and experiment with inputs.
- Time-Saving: Eliminate the complexity of creating a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
- User-Friendly: Intuitive design ensures accessibility for users without advanced financial modeling skills.
Who Should Use This Product?
- Investors: Assess Carver Bancorp’s valuation before making stock transactions.
- CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
- Startup Founders: Understand the valuation strategies of established financial institutions like Carver Bancorp.
- Consultants: Provide expert valuation analysis and reports for clients in the banking sector.
- Students and Educators: Utilize real-time data to learn and teach valuation practices with a focus on banking.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Carver Bancorp, Inc. (CARV) 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 Carver Bancorp, Inc. (CARV).
- 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.