|
Home Bancshares, Inc. (Conway, AR) (HOMB) DCF -Bewertung
US | Financial Services | Banks - Regional | NYSE
|
- ✓ 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
Home Bancshares, Inc. (Conway, AR) (HOMB) Bundle
Unabhängig davon, ob Sie ein Investor oder Analyst sind, ist dieser (HOMB) DCF-Taschenrechner Ihre Anlaufstelle für eine genaue Bewertung. Mit echten Daten aus Home Bancshares, Inc. (Conway, AR) können Sie Prognosen anpassen und die Auswirkungen in Echtzeit beobachten.
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 | 684.6 | 699.8 | 918.9 | 978.3 | 1,299.8 | 1,536.5 | 1,816.4 | 2,147.3 | 2,538.4 | 3,000.8 |
| Revenue Growth, % | 0 | 2.22 | 31.31 | 6.46 | 32.87 | 18.22 | 18.22 | 18.22 | 18.22 | 18.22 |
| EBITDA | 297.8 | 436.3 | 426.4 | 542.8 | .0 | 638.4 | 754.7 | 892.1 | 1,054.6 | 1,246.8 |
| EBITDA, % | 43.5 | 62.34 | 46.41 | 55.49 | 0 | 41.55 | 41.55 | 41.55 | 41.55 | 41.55 |
| Depreciation | 20.1 | 19.5 | 31.9 | 30.9 | .0 | 37.9 | 44.9 | 53.0 | 62.7 | 74.1 |
| Depreciation, % | 2.93 | 2.78 | 3.47 | 3.16 | 0 | 2.47 | 2.47 | 2.47 | 2.47 | 2.47 |
| EBIT | 277.7 | 416.8 | 394.6 | 511.9 | .0 | 600.4 | 709.8 | 839.1 | 992.0 | 1,172.7 |
| EBIT, % | 40.57 | 59.56 | 42.94 | 52.33 | 0 | 39.08 | 39.08 | 39.08 | 39.08 | 39.08 |
| Total Cash | 3,737.6 | 6,770.1 | 4,766.4 | 1,005.3 | 3,353.7 | 1,536.5 | 1,816.4 | 2,147.3 | 2,538.4 | 3,000.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | 14,608.7 | 307.3 | 363.3 | 429.5 | 507.7 | 600.2 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 1123.94 | 20 | 20 | 20 | 20 | 20 |
| Inventories | -1,328.7 | -3,698.7 | -828.5 | .0 | .0 | -891.7 | -1,054.1 | -1,246.1 | -1,473.1 | -1,741.5 |
| Inventories, % | -194.1 | -528.55 | -90.17 | 0 | 0 | -58.03 | -58.03 | -58.03 | -58.03 | -58.03 |
| Accounts Payable | 128.0 | 113.9 | 196.9 | 194.7 | .0 | 234.5 | 277.2 | 327.6 | 387.3 | 457.9 |
| Accounts Payable, % | 18.7 | 16.27 | 21.43 | 19.9 | 0 | 15.26 | 15.26 | 15.26 | 15.26 | 15.26 |
| Capital Expenditure | -11.5 | -10.3 | -9.0 | -8.6 | .0 | -15.4 | -18.2 | -21.5 | -25.4 | -30.1 |
| Capital Expenditure, % | -1.69 | -1.47 | -0.98119 | -0.874 | 0 | -1 | -1 | -1 | -1 | -1 |
| Tax Rate, % | 22.99 | 22.99 | 22.99 | 22.99 | 22.99 | 22.99 | 22.99 | 22.99 | 22.99 | 22.99 |
| EBITAT | 214.4 | 319.0 | 305.3 | 392.9 | .0 | 462.2 | 546.4 | 646.0 | 763.6 | 902.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 1,679.7 | 2,684.0 | -2,459.0 | -415.5 | -14,803.4 | 15,912.4 | 722.2 | 853.8 | 1,009.3 | 1,193.1 |
| WACC, % | 9.18 | 9.18 | 9.18 | 9.18 | 9.18 | 9.18 | 9.18 | 9.18 | 9.18 | 9.18 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 17,315.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 1,217 | |||||||||
| Terminal Value | 16,951 | |||||||||
| Present Terminal Value | 10,927 | |||||||||
| Enterprise Value | 28,243 | |||||||||
| Net Debt | -281 | |||||||||
| Equity Value | 28,524 | |||||||||
| Diluted Shares Outstanding, MM | 199 | |||||||||
| Equity Value Per Share | 143.00 |
What You Will Get
- Real HOMB Financial Data: Pre-filled with Home Bancshares, Inc.’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Home Bancshares, Inc.’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Accurate Home Bancshares Financials: Access reliable pre-loaded historical data and future projections for HOMB.
- Customizable Forecast Assumptions: Modify highlighted cells for metrics like WACC, growth rates, and profit margins.
- Dynamic Calculations: Automatic updates to DCF, Net Present Value (NPV), and cash flow assessments.
- Visual Dashboard: Intuitive charts and summaries to help visualize your valuation outcomes.
- For Professionals and Beginners: A user-friendly design tailored for investors, CFOs, and financial consultants.
How It Works
- 1. Open the Template: Download and open the Excel file featuring Home Bancshares, Inc. (Conway, AR) (HOMB) preloaded data.
- 2. Edit Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
- 4. Test Scenarios: Evaluate various forecasts to investigate different valuation results.
- 5. Use with Confidence: Deliver professional valuation insights to enhance your decision-making process.
Why Choose This Calculator?
- User-Friendly Interface: Perfect for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Feedback: Instantly view changes to Home Bancshares, Inc.'s (HOMB) valuation as you modify inputs.
- Preloaded Data: Comes equipped with Home Bancshares, Inc.'s (HOMB) actual financial figures for immediate analysis.
- Preferred by Experts: Widely utilized by investors and analysts for making well-informed decisions.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Home Bancshares, Inc. (HOMB) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Home Bancshares, Inc. (HOMB).
- Consultants: Deliver professional valuation insights for Home Bancshares, Inc. (HOMB) to clients quickly and accurately.
- Business Owners: Understand how banks like Home Bancshares, Inc. (HOMB) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Home Bancshares, Inc. (HOMB).
What the Template Contains
- Preloaded HOMB 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.