|
First Community Bankshares, Inc. (FCBC) DCF -Bewertung |
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
First Community Bankshares, Inc. (FCBC) Bundle
Entdecken Sie die finanzielle Zukunft von First Community Bankshares, Inc. (FCBC) mit unserem benutzerfreundlichen DCF-Taschenrechner! Geben Sie Ihre Projektionen für Wachstum, Margen und Ausgaben ein, um den inneren Wert von First Community Bankshares, Inc. (FCBC) zu berechnen und Ihre Anlagestrategie zu verbessern.
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 | 138.2 | 133.3 | 142.2 | 165.7 | 175.9 | 187.2 | 199.3 | 212.2 | 225.9 | 240.4 |
| Revenue Growth, % | 0 | -3.56 | 6.71 | 16.5 | 6.14 | 6.45 | 6.45 | 6.45 | 6.45 | 6.45 |
| EBITDA | 52.0 | 72.4 | 65.8 | 67.7 | 72.2 | 82.4 | 87.7 | 93.4 | 99.4 | 105.8 |
| EBITDA, % | 37.64 | 54.35 | 46.23 | 40.83 | 41.03 | 44.02 | 44.02 | 44.02 | 44.02 | 44.02 |
| Depreciation | 5.9 | 5.9 | 5.6 | 5.7 | 6.5 | 7.4 | 7.9 | 8.4 | 8.9 | 9.5 |
| Depreciation, % | 4.27 | 4.44 | 3.94 | 3.43 | 3.68 | 3.95 | 3.95 | 3.95 | 3.95 | 3.95 |
| EBIT | 46.1 | 66.5 | 60.2 | 62.0 | 65.7 | 75.0 | 79.9 | 85.0 | 90.5 | 96.3 |
| EBIT, % | 33.37 | 49.91 | 42.29 | 37.4 | 37.35 | 40.06 | 40.06 | 40.06 | 40.06 | 40.06 |
| Total Cash | 144.2 | 126.7 | 365.6 | 358.5 | 216.7 | 185.4 | 197.3 | 210.1 | 223.6 | 238.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 9.1 | 7.9 | 9.3 | 10.9 | 9.2 | 11.5 | 12.3 | 13.1 | 13.9 | 14.8 |
| Account Receivables, % | 6.55 | 5.93 | 6.52 | 6.57 | 5.23 | 6.16 | 6.16 | 6.16 | 6.16 | 6.16 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 37.2 | 35.8 | 32.9 | .0 | .0 | 28.8 | 30.7 | 32.6 | 34.7 | 37.0 |
| Accounts Payable, % | 26.91 | 26.87 | 23.13 | 0 | 0 | 15.38 | 15.38 | 15.38 | 15.38 | 15.38 |
| Capital Expenditure | -3.2 | -3.0 | -1.2 | -2.8 | -2.8 | -3.2 | -3.5 | -3.7 | -3.9 | -4.2 |
| Capital Expenditure, % | -2.31 | -2.28 | -0.81554 | -1.67 | -1.6 | -1.73 | -1.73 | -1.73 | -1.73 | -1.73 |
| Tax Rate, % | 21.45 | 21.45 | 21.45 | 21.45 | 21.45 | 21.45 | 21.45 | 21.45 | 21.45 | 21.45 |
| EBITAT | 35.9 | 51.2 | 46.7 | 48.0 | 51.6 | 58.3 | 62.0 | 66.0 | 70.3 | 74.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 66.8 | 53.8 | 46.8 | 16.4 | 57.0 | 88.9 | 67.6 | 71.9 | 76.6 | 81.5 |
| WACC, % | 9.2 | 9.17 | 9.19 | 9.18 | 9.22 | 9.19 | 9.19 | 9.19 | 9.19 | 9.19 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 299.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 83 | |||||||||
| Terminal Value | 1,156 | |||||||||
| Present Terminal Value | 745 | |||||||||
| Enterprise Value | 1,045 | |||||||||
| Net Debt | -80 | |||||||||
| Equity Value | 1,124 | |||||||||
| Diluted Shares Outstanding, MM | 18 | |||||||||
| Equity Value Per Share | 61.01 |
What You Will Get
- Pre-Filled Financial Model: First Community Bankshares, Inc.'s (FCBC) real data allows for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential metrics.
- Real-Time Calculations: Automatic updates provide immediate feedback as you adjust parameters.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation needs.
- Flexible and Reusable: Designed for adaptability, making it suitable for multiple detailed forecasts.
Key Features
- Comprehensive FCBC Data: Pre-filled with First Community Bankshares, Inc.'s historical financials and future projections.
- Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures to suit your analysis.
- Dynamic Valuation Model: Automatically updates Net Present Value (NPV) and intrinsic value based on your customized inputs.
- Scenario Testing: Develop multiple forecasting scenarios to evaluate various valuation outcomes.
- User-Friendly Design: Intuitive layout, structured for both professionals and those new to financial analysis.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered First Community Bankshares, Inc. (FCBC) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for First Community Bankshares, Inc. (FCBC)'s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator?
- User-Friendly Interface: Tailored for both novice users and seasoned professionals.
- Customizable Inputs: Adjust parameters to suit your financial analysis needs.
- Real-Time Feedback: Observe immediate updates to First Community Bankshares, Inc.'s (FCBC) valuation as you change inputs.
- Preloaded Data: Comes equipped with First Community Bankshares, Inc.'s (FCBC) actual financial metrics for swift evaluations.
- Preferred by Experts: Endorsed by investors and analysts for making strategic financial decisions.
Who Should Use This Product?
- Investors: Assess First Community Bankshares, Inc.'s (FCBC) valuation prior to making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
- Startup Founders: Gain insights into how financial institutions like First Community Bankshares, Inc. (FCBC) are valued.
- Consultants: Provide expert valuation assessments for clients in the banking sector.
- Students and Educators: Utilize current data to practice and instruct on valuation strategies.
What the Template Contains
- Historical Data: Includes First Community Bankshares, Inc.'s (FCBC) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate First Community Bankshares, Inc.'s (FCBC) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of First Community Bankshares, Inc.'s (FCBC) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.