Columbia Financial, Inc. (CLBK) DCF Valuation

Columbia Financial, Inc. (CLBK) DCF Valuation

US | Financial Services | Banks - Regional | NASDAQ
Columbia Financial, Inc. (CLBK) DCF Valuation
  • ✓ 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

Columbia Financial, Inc. (CLBK) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Discover the true potential of Columbia Financial, Inc. (CLBK) with our advanced DCF Calculator! Adjust critical assumptions, explore various scenarios, and evaluate the effects of changes on Columbia Financial's valuation – all within a single Excel template.


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 204.0 252.8 272.0 297.2 233.3 244.5 256.3 268.6 281.5 295.1
Revenue Growth, % 0 23.94 7.56 9.27 -21.51 4.82 4.82 4.82 4.82 4.82
EBITDA 76.1 86.6 137.8 130.2 -.2 81.1 85.0 89.1 93.4 97.9
EBITDA, % 37.29 34.26 50.68 43.82 -0.10246 33.19 33.19 33.19 33.19 33.19
Depreciation 5.1 10.2 11.4 13.1 14.0 10.3 10.8 11.4 11.9 12.5
Depreciation, % 2.5 4.05 4.18 4.41 6.02 4.23 4.23 4.23 4.23 4.23
EBIT 71.0 76.4 126.4 117.1 -14.3 70.8 74.2 77.8 81.5 85.4
EBIT, % 34.79 30.21 46.49 39.41 -6.12 28.96 28.96 28.96 28.96 28.96
Total Cash 1,173.9 1,739.9 1,774.8 1,507.9 423.2 244.5 256.3 268.6 281.5 295.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 0 0 0 0
Inventories -97.6 -452.4 -99.3 -213.1 .0 -125.2 -131.2 -137.6 -144.2 -151.1
Inventories, % -47.86 -178.93 -36.5 -71.72 0 -51.22 -51.22 -51.22 -51.22 -51.22
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 -19.3 -4.6 -5.5 -7.2 -7.6 -9.3 -9.8 -10.2 -10.7 -11.2
Capital Expenditure, % -9.48 -1.83 -2.02 -2.42 -3.27 -3.81 -3.81 -3.81 -3.81 -3.81
Tax Rate, % 21.64 21.64 21.64 21.64 21.64 21.64 21.64 21.64 21.64 21.64
EBITAT 54.6 57.7 92.2 86.3 -11.2 53.5 56.0 58.7 61.6 64.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 138.0 418.1 -255.0 206.1 -217.9 179.7 63.2 66.2 69.4 72.7
WACC, % 7.39 7.31 7.15 7.2 7.48 7.31 7.31 7.31 7.31 7.31
PV UFCF
SUM PV UFCF 379.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 74
Terminal Value 1,398
Present Terminal Value 983
Enterprise Value 1,362
Net Debt 1,105
Equity Value 257
Diluted Shares Outstanding, MM 103
Equity Value Per Share 2.49

What You Will Receive

  • Adjustable Financial Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Comprehensive Data: Columbia Financial, Inc.’s (CLBK) financial information pre-loaded to facilitate your analysis.
  • Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Tailored and Professional Design: A refined Excel model that can be customized to fit your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating forecasts, confirming strategies, and enhancing efficiency.

Key Features

  • 🔍 Real-Life CLBK Financials: Pre-filled historical and projected data for Columbia Financial, Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Columbia’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Columbia’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Columbia Financial, Inc.'s (CLBK) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view updated results, including Columbia Financial, Inc.'s (CLBK) intrinsic value.
  • Step 5: Utilize the outputs to make informed investment decisions or create comprehensive reports.

Why Choose Columbia Financial, Inc. (CLBK) Calculator?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses for comprehensive evaluation.
  • Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Columbia Financial’s intrinsic value and Net Present Value.
  • Preloaded Information: Access to historical and projected data for reliable analysis.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business advisors.

Who Should Use This Product?

  • Investors: Assess Columbia Financial, Inc.'s (CLBK) performance before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
  • Startup Founders: Understand the valuation strategies of established financial institutions like Columbia Financial, Inc.
  • Consultants: Provide comprehensive valuation assessments for your clients.
  • Students and Educators: Utilize current market data to learn and teach financial valuation principles.

What the Template Contains

  • Pre-Filled Data: Features Columbia Financial, Inc.'s (CLBK) historical financials and projections.
  • Discounted Cash Flow Model: An editable DCF valuation model with automated calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for computing WACC based on user-defined inputs.
  • Key Financial Ratios: Assess Columbia Financial, Inc.'s (CLBK) profitability, efficiency, and leverage metrics.
  • Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
  • Clear Dashboard: Visuals and tables summarizing essential valuation outcomes.

Es wurden keine passenden Produkte gefunden.