|
Greene County Bancorp, Inc. (GCBC) 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
Greene County Bancorp, Inc. (GCBC) Bundle
Stürzen Sie Ihre Analyse und verbessern Sie die Präzision mit unserem (GCBC) DCF -Taschenrechner! Ausgestattet mit aktuellen Daten und anpassbaren Annahmen von Greene County Bancorp, Inc., ermöglicht es Ihnen, genau wie ein erfahrener Investor prognostiziert, analysieren und value (GCBC).
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 | 53.5 | 62.8 | 70.1 | 73.4 | 64.1 | 67.5 | 71.1 | 74.8 | 78.8 | 82.9 |
| Revenue Growth, % | 0 | 17.44 | 11.67 | 4.59 | -12.6 | 5.28 | 5.28 | 5.28 | 5.28 | 5.28 |
| EBITDA | 22.5 | 28.4 | 33.7 | 36.7 | .0 | 25.0 | 26.3 | 27.7 | 29.2 | 30.7 |
| EBITDA, % | 42.01 | 45.2 | 48.09 | 50.02 | 0 | 37.06 | 37.06 | 37.06 | 37.06 | 37.06 |
| Depreciation | .7 | .8 | .8 | .9 | .9 | .9 | .9 | 1.0 | 1.0 | 1.1 |
| Depreciation, % | 1.33 | 1.23 | 1.18 | 1.19 | 1.45 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 |
| EBIT | 21.8 | 27.6 | 32.9 | 35.8 | -.9 | 24.2 | 25.4 | 26.8 | 28.2 | 29.7 |
| EBIT, % | 40.68 | 43.96 | 46.91 | 48.83 | -1.45 | 35.79 | 35.79 | 35.79 | 35.79 | 35.79 |
| Total Cash | 271.2 | 545.2 | 481.2 | 482.2 | 190.4 | 67.5 | 71.1 | 74.8 | 78.8 | 82.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | 14.3 | 3.0 | 3.2 | 3.3 | 3.5 | 3.7 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 22.25 | 4.45 | 4.45 | 4.45 | 4.45 | 4.45 |
| Inventories | -52.7 | -162.2 | -82.1 | -213.6 | .0 | -53.8 | -56.7 | -59.6 | -62.8 | -66.1 |
| Inventories, % | -98.61 | -258.19 | -117.05 | -291.11 | 0 | -79.72 | -79.72 | -79.72 | -79.72 | -79.72 |
| 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 | -1.1 | -1.3 | -1.1 | -1.5 | -1.5 | -1.4 | -1.4 | -1.5 | -1.6 | -1.7 |
| Capital Expenditure, % | -2.09 | -2 | -1.5 | -2.1 | -2.35 | -2.01 | -2.01 | -2.01 | -2.01 | -2.01 |
| Tax Rate, % | 7.64 | 7.64 | 7.64 | 7.64 | 7.64 | 7.64 | 7.64 | 7.64 | 7.64 | 7.64 |
| EBITAT | 18.7 | 23.9 | 28.0 | 30.8 | -.9 | 21.1 | 22.2 | 23.4 | 24.6 | 25.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 71.1 | 132.9 | -52.3 | 161.6 | -229.3 | 85.7 | 24.3 | 25.6 | 27.0 | 28.4 |
| WACC, % | 11.3 | 11.36 | 11.22 | 11.29 | 11.82 | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 149.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 29 | |||||||||
| Terminal Value | 308 | |||||||||
| Present Terminal Value | 180 | |||||||||
| Enterprise Value | 329 | |||||||||
| Net Debt | 6 | |||||||||
| Equity Value | 323 | |||||||||
| Diluted Shares Outstanding, MM | 17 | |||||||||
| Equity Value Per Share | 18.97 |
What You Will Get
- Pre-Filled Financial Model: Greene County Bancorp’s (GCBC) actual data allows for accurate DCF valuation.
- Full Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Instant Calculations: Automatic updates provide real-time results as adjustments are made.
- Investor-Ready Template: A polished Excel file crafted for professional-level valuation.
- Customizable and Reusable: Designed for adaptability, enabling repeated use for comprehensive forecasts.
Key Features
- Comprehensive Financial Data: Greene County Bancorp, Inc.'s (GCBC) complete historical financial statements and detailed forecasts.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and net interest margins to suit your analysis.
- Real-Time Valuation: View Greene County Bancorp, Inc.'s (GCBC) intrinsic value update instantly as inputs change.
- Intuitive Visualizations: Interactive dashboard charts present valuation outcomes and essential financial metrics.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the prebuilt Excel template featuring Greene County Bancorp, Inc. (GCBC) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with essential metrics.
- Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including Greene County Bancorp, Inc.'s (GCBC) intrinsic value.
- Step 5: Utilize the outputs to make informed investment decisions or create detailed reports.
Why Choose Greene County Bancorp, Inc. (GCBC) Calculator?
- Accuracy: Utilizes real financial data from Greene County Bancorp, Inc. for precise calculations.
- Flexibility: Tailored for users to easily adjust and test various input scenarios.
- Time-Saving: Eliminate the need to create a financial model from the ground up.
- Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Greene County Bancorp, Inc. (GCBC) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Greene County Bancorp, Inc. (GCBC).
- Consultants: Deliver professional valuation insights related to Greene County Bancorp, Inc. (GCBC) to clients quickly and accurately.
- Business Owners: Understand how financial institutions like Greene County Bancorp, Inc. (GCBC) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios involving Greene County Bancorp, Inc. (GCBC).
What the Template Contains
- Preloaded GCBC Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
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.