|
DCF -Bewertung der unabhängigen Bank Corporation (IBCP) |
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
Independent Bank Corporation (IBCP) Bundle
Als Anleger oder Analyst ist der DCF-Taschenrechner der Independent Bank Corporation (IBCP) Ihre Anlaufstelle für eine genaue Bewertung. Mit realen Daten von Independent Bank Corporation (IBCP), die bereits geladen wurden, können Sie problemlos Prognosen anpassen und die Auswirkungen sofort 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 | 197.5 | 199.0 | 204.6 | 200.5 | 215.8 | 220.8 | 225.9 | 231.1 | 236.4 | 241.8 |
| Revenue Growth, % | 0.00 | 0.77 | 2.78 | -1.99 | 7.63 | 2.30 | 2.30 | 2.30 | 2.30 | 2.30 |
| EBITDA | 78.6 | 83.7 | 83.9 | 79.4 | .0 | 71.7 | 73.4 | 75.1 | 76.8 | 78.6 |
| EBITDA, % | 39.81 | 42.04 | 41.00 | 39.61 | 0.00 | 32.49 | 32.49 | 32.49 | 32.49 | 32.49 |
| Depreciation | 6.3 | 6.4 | 6.1 | 5.7 | 10.0 | 7.5 | 7.6 | 7.8 | 8.0 | 8.2 |
| Depreciation, % | 3.20 | 3.20 | 2.97 | 2.87 | 4.64 | 3.38 | 3.38 | 3.38 | 3.38 | 3.38 |
| EBIT | 72.3 | 77.3 | 77.8 | 73.7 | -10.0 | 64.3 | 65.8 | 67.3 | 68.8 | 70.4 |
| EBIT, % | 36.62 | 38.84 | 38.02 | 36.75 | -4.64 | 29.11 | 29.11 | 29.11 | 29.11 | 29.11 |
| Total Cash | 1,190.9 | 1,522.3 | 853.7 | 169.5 | 145.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 62.5 | 66.1 | 128.9 | .0 | .0 | 56.4 | 57.8 | 59.1 | 60.5 | 61.8 |
| Account Receivables, % | 31.62 | 33.23 | 63.01 | 0.00 | 0.00 | 25.57 | 25.57 | 25.57 | 25.57 | 25.57 |
| Inventories | -131.8 | -122.6 | -91.3 | .0 | .0 | -76.4 | -78.1 | -79.9 | -81.8 | -83.7 |
| Inventories, % | -66.72 | -61.59 | -44.65 | 0.00 | 0.00 | -34.59 | -34.59 | -34.59 | -34.59 | -34.59 |
| Accounts Payable | .0 | .0 | .0 | .0 | .0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Accounts Payable, % | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capital Expenditure | -4.4 | -5.8 | -5.7 | -6.0 | -8.0 | -6.4 | -6.6 | -6.7 | -6.9 | -7.1 |
| Capital Expenditure, % | -2.22 | -2.93 | -2.78 | -3.00 | -3.68 | -2.92 | -2.92 | -2.92 | -2.92 | -2.92 |
| Tax Rate, % | 19.23 | 18.63 | 18.51 | 19.81 | 20.00 | 19.23 | 19.23 | 19.23 | 19.23 | 19.23 |
| EBITAT | 58.4 | 62.9 | 63.4 | 59.1 | -8.0 | 51.9 | 53.1 | 54.3 | 55.6 | 56.9 |
| Depreciation | 6.3 | 6.4 | 6.1 | 5.7 | 10.0 | 7.5 | 7.6 | 7.8 | 8.0 | 8.2 |
| Changes in Account Receivables | -56.4 | -1.4 | -1.3 | -1.4 | -1.3 | |||||
| Changes in Inventories | 76.4 | 1.7 | 1.8 | 1.9 | 1.9 | |||||
| Changes in Accounts Payable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||
| Capital Expenditure | -4.4 | -5.8 | -5.7 | -6.0 | -8.0 | -6.4 | -6.6 | -6.7 | -6.9 | -7.1 |
| UFCF | 129.7 | 50.5 | -30.3 | 96.4 | -6.0 | 72.8 | 54.5 | 55.9 | 57.2 | 58.5 |
| WACC, % | 16.98 | 17.05 | 17.06 | 16.90 | 16.93 | 16.99 | 16.99 | 16.99 | 16.99 | 16.99 |
| PV UFCF | 62.3 | 39.8 | 34.9 | 30.5 | 26.7 | |||||
| SUM PV UFCF | 194.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 59.7 | |||||||||
| Terminal Value | 398.1 | |||||||||
| Present Terminal Value | 181.7 | |||||||||
| Enterprise Value | 375.9 | |||||||||
| Net Debt | 5.0 | |||||||||
| Equity Value | 370.9 | |||||||||
| Diluted Shares Outstanding, MM | 21.0 | |||||||||
| Equity Value Per Share | 17.66 |
What You Will Get
- Real IBCP Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Independent Bank Corporation (IBCP).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Independent Bank Corporation’s (IBCP) fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections specific to Independent Bank Corporation (IBCP).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility in your financial assessments.
Key Features
- Customizable Financial Inputs: Adjust essential parameters such as loan growth, interest margins, and operational costs.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other key metrics.
- High Precision Results: Leverages Independent Bank Corporation’s (IBCP) actual financial data for accurate valuation insights.
- Simplified Scenario Analysis: Easily explore various assumptions and assess their impacts on outcomes.
- Efficiency Booster: Streamlines the valuation process, removing the need for complex model construction.
How It Works
- Download: Get the ready-to-use Excel file featuring Independent Bank Corporation’s (IBCP) financial data.
- Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and compare results instantly.
- Make Decisions: Utilize the valuation outcomes to inform your investment strategy.
Why Choose This Calculator?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis needs.
- Real-Time Insights: Witness immediate updates to Independent Bank Corporation’s (IBCP) valuation as you tweak inputs.
- Preloaded Data: Comes with Independent Bank Corporation’s (IBCP) actual financial information for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Professional Investors: Create comprehensive and accurate valuation models for assessing IBCP's performance.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights for Independent Bank Corporation (IBCP) to clients.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Banking Enthusiasts: Gain insights into how banking institutions like Independent Bank Corporation (IBCP) are valued in the financial landscape.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Independent Bank Corporation (IBCP) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Independent Bank Corporation (IBCP).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.