|
Erste US Bancshares, Inc. (FUSB) 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
First US Bancshares, Inc. (FUSB) Bundle
Unser (FUSB) DCF -Taschenrechner entwickelt für die Genauigkeit und ermöglicht es Ihnen, die Bewertung der ersten US Bancshares, Inc. anhand der tatsächlichen Finanzdaten zu bewerten und vollständige Flexibilität für die Änderung aller wesentlichen Parameter für erweiterte Projektionen zu bieten.
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 | 42.3 | 40.8 | 40.5 | .6 | 40.7 | 40.4 | 40.2 | 39.9 | 39.6 | 39.3 |
| Revenue Growth, % | 0 | -3.62 | -0.69649 | -98.46 | 6424.68 | -0.69413 | -0.69413 | -0.69413 | -0.69413 | -0.69413 |
| EBITDA | 7.9 | .0 | 7.8 | 10.9 | 13.0 | 13.7 | 13.6 | 13.5 | 13.5 | 13.4 |
| EBITDA, % | 18.69 | 0 | 19.16 | 1745.83 | 32.05 | 33.98 | 33.98 | 33.98 | 33.98 | 33.98 |
| Depreciation | 2.1 | 2.1 | 2.0 | 1.9 | 1.8 | 9.7 | 9.6 | 9.5 | 9.5 | 9.4 |
| Depreciation, % | 4.95 | 5.15 | 5.02 | 301.6 | 4.36 | 23.9 | 23.9 | 23.9 | 23.9 | 23.9 |
| EBIT | 5.8 | -2.1 | 5.7 | 9.0 | 11.3 | 12.2 | 12.1 | 12.0 | 11.9 | 11.8 |
| EBIT, % | 13.74 | -5.15 | 14.14 | 1444.23 | 27.68 | 30.08 | 30.08 | 30.08 | 30.08 | 30.08 |
| Total Cash | 151.0 | 179.4 | 192.1 | 160.9 | 148.6 | 40.4 | 40.2 | 39.9 | 39.6 | 39.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2.5 | 2.8 | 2.6 | 3.0 | 4.0 | 10.4 | 10.3 | 10.3 | 10.2 | 10.1 |
| Account Receivables, % | 5.88 | 6.88 | 6.31 | 482.53 | 9.77 | 25.77 | 25.77 | 25.77 | 25.77 | 25.77 |
| Inventories | -70.9 | -98.3 | -66.0 | -35.7 | .0 | -32.3 | -32.1 | -31.9 | -31.7 | -31.5 |
| Inventories, % | -167.52 | -240.97 | -163.07 | -5721.15 | 0 | -80 | -80 | -80 | -80 | -80 |
| Accounts Payable | .5 | .3 | .2 | .6 | 2.0 | 8.5 | 8.4 | 8.4 | 8.3 | 8.2 |
| Accounts Payable, % | 1.27 | 0.71611 | 0.5532 | 97.28 | 4.99 | 20.96 | 20.96 | 20.96 | 20.96 | 20.96 |
| Capital Expenditure | -3.2 | -1.0 | -.8 | -1.3 | -1.5 | -9.3 | -9.3 | -9.2 | -9.1 | -9.1 |
| Capital Expenditure, % | -7.53 | -2.34 | -2.03 | -202.24 | -3.6 | -23.1 | -23.1 | -23.1 | -23.1 | -23.1 |
| Tax Rate, % | 24.72 | 24.72 | 24.72 | 24.72 | 24.72 | 24.72 | 24.72 | 24.72 | 24.72 | 24.72 |
| EBITAT | 4.6 | -1.6 | 4.5 | 6.9 | 8.5 | 9.4 | 9.3 | 9.2 | 9.2 | 9.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 72.4 | 26.4 | -26.4 | -22.9 | -26.4 | 42.0 | 9.4 | 9.3 | 9.3 | 9.2 |
| WACC, % | 18.04 | 17.76 | 17.92 | 17.69 | 17.57 | 17.8 | 17.8 | 17.8 | 17.8 | 17.8 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 57.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 9 | |||||||||
| Terminal Value | 59 | |||||||||
| Present Terminal Value | 26 | |||||||||
| Enterprise Value | 83 | |||||||||
| Net Debt | -29 | |||||||||
| Equity Value | 113 | |||||||||
| Diluted Shares Outstanding, MM | 6 | |||||||||
| Equity Value Per Share | 17.67 |
What You Will Get
- Real First US Bancshares Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for (FUSB).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to suit (FUSB).
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on (FUSB)’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections related to (FUSB).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for (FUSB).
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for First US Bancshares, Inc. (FUSB).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with customizable inputs specific to FUSB.
- Adjustable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates relevant to First US Bancshares, Inc. (FUSB).
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for First US Bancshares, Inc. (FUSB).
- Interactive Dashboard and Charts: Visual outputs present key valuation metrics for straightforward analysis of First US Bancshares, Inc. (FUSB).
How It Works
- Download the Template: Gain immediate access to the Excel-based FUSB DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
- Instant Calculations: The model automatically computes the intrinsic value of First US Bancshares, Inc. (FUSB).
- 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 First US Bancshares, Inc. (FUSB)?
- Streamlined Banking Solutions: Access a range of financial services designed to meet your needs without hassle.
- Enhanced Financial Security: Our robust systems ensure your transactions and data are safe and secure.
- Personalized Service: Experience tailored banking options that align with your unique financial goals.
- Transparent Processes: Clear communication and straightforward procedures make banking simple and understandable.
- Endorsed by Industry Leaders: Trusted by professionals who prioritize reliability and customer satisfaction.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for assessing investments in First US Bancshares, Inc. (FUSB).
- Corporate Finance Teams: Evaluate financial scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Deliver precise valuation insights to clients interested in First US Bancshares, Inc. (FUSB).
- Students and Educators: Utilize real-world financial data to enhance learning and practice in financial modeling.
- Banking Enthusiasts: Gain a deeper understanding of how banking institutions like First US Bancshares, Inc. (FUSB) are valued in the financial market.
What the Template Contains
- Historical Data: Includes First US Bancshares, Inc.'s (FUSB) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate First US Bancshares, Inc.'s (FUSB) 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 US Bancshares, Inc.'s (FUSB) 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.