|
If Bancorp, Inc. (Iroq) 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
IF Bancorp, Inc. (IROQ) Bundle
Erforschen Sie die finanziellen Aussichten von If Bancorp, Inc. (IROQ) mit unserem benutzerfreundlichen DCF-Taschenrechner! Geben Sie Ihre Annahmen in Bezug auf Wachstum, Margen und Ausgaben ein, um den inneren Wert von IF Bancorp, Inc. (IROQ) zu bestimmen und verbessern Sie Ihre Anlagestrategie.
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 | 23.1 | 26.4 | 27.8 | 26.1 | 22.1 | 22.0 | 21.9 | 21.8 | 21.7 | 21.6 |
| Revenue Growth, % | 0 | 14.46 | 5.03 | -6.13 | -15.28 | -0.47995 | -0.47995 | -0.47995 | -0.47995 | -0.47995 |
| EBITDA | 6.6 | 8.1 | 8.5 | 6.9 | 3.0 | 5.7 | 5.7 | 5.6 | 5.6 | 5.6 |
| EBITDA, % | 28.38 | 30.49 | 30.62 | 26.56 | 13.7 | 25.95 | 25.95 | 25.95 | 25.95 | 25.95 |
| Depreciation | .7 | .7 | .7 | .7 | .7 | .6 | .6 | .6 | .6 | .6 |
| Depreciation, % | 2.91 | 2.57 | 2.43 | 2.54 | 3.04 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 |
| EBIT | 5.9 | 7.4 | 7.8 | 6.3 | 2.4 | 5.1 | 5.1 | 5.1 | 5.0 | 5.0 |
| EBIT, % | 25.47 | 27.92 | 28.19 | 24.02 | 10.66 | 23.25 | 23.25 | 23.25 | 23.25 | 23.25 |
| Total Cash | 195.9 | 252.6 | 298.2 | 11.0 | 6.2 | 16.3 | 16.2 | 16.1 | 16.0 | 16.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | 2.0 | .0 | .0 | .3 | .3 | .3 | .3 | .3 |
| Account Receivables, % | 0 | 0 | 7.29 | 0 | 0 | 1.46 | 1.46 | 1.46 | 1.46 | 1.46 |
| Inventories | -38.8 | -67.1 | .0 | -17.8 | .0 | -11.8 | -11.7 | -11.7 | -11.6 | -11.6 |
| Inventories, % | -167.81 | -253.97 | 0 | -68.41 | 0 | -53.68 | -53.68 | -53.68 | -53.68 | -53.68 |
| Accounts Payable | .5 | .2 | .2 | 1.7 | 3.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 |
| Accounts Payable, % | 2.32 | 0.75273 | 0.63385 | 6.39 | 13.63 | 4.75 | 4.75 | 4.75 | 4.75 | 4.75 |
| Capital Expenditure | -.2 | -.3 | -.4 | -2.3 | -.2 | -.6 | -.6 | -.6 | -.6 | -.6 |
| Capital Expenditure, % | -0.68404 | -1.06 | -1.39 | -8.63 | -1.12 | -2.58 | -2.58 | -2.58 | -2.58 | -2.58 |
| Tax Rate, % | 23.99 | 23.99 | 23.99 | 23.99 | 23.99 | 23.99 | 23.99 | 23.99 | 23.99 | 23.99 |
| EBITAT | 4.2 | 5.3 | 5.8 | 4.7 | 1.8 | 3.8 | 3.8 | 3.7 | 3.7 | 3.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 44.1 | 33.8 | -63.1 | 24.4 | -14.3 | 13.3 | 3.7 | 3.7 | 3.7 | 3.7 |
| WACC, % | 16.13 | 16.18 | 16.43 | 16.53 | 16.8 | 16.41 | 16.41 | 16.41 | 16.41 | 16.41 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 20.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 4 | |||||||||
| Terminal Value | 26 | |||||||||
| Present Terminal Value | 12 | |||||||||
| Enterprise Value | 32 | |||||||||
| Net Debt | 48 | |||||||||
| Equity Value | -16 | |||||||||
| Diluted Shares Outstanding, MM | 3 | |||||||||
| Equity Value Per Share | -5.13 |
What You Will Get
- Real IF Bancorp Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on IF Bancorp’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- 🔍 Real-Life IROQ Financials: Pre-filled historical and projected data for IF Bancorp, Inc.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate IF Bancorp’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize IF Bancorp’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download: Obtain the pre-built Excel file featuring IF Bancorp, Inc. (IROQ) financial data.
- Customize: Modify forecasts such as loan growth, net interest margin, and capital ratios.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and analyze results instantly.
- Make Decisions: Leverage the valuation insights to inform your investment choices.
Why Choose This Calculator for IF Bancorp, Inc. (IROQ)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, investment managers, and advisors.
- Accurate Data: IF Bancorp’s historical and projected financials are preloaded for precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step guidance ensures a smooth experience throughout the process.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for investment analysis in IF Bancorp, Inc. (IROQ).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in IF Bancorp, Inc. (IROQ).
- Students and Educators: Utilize real-time data to enhance learning and practice in financial modeling.
- Banking Enthusiasts: Gain insights into the valuation processes of banking institutions like IF Bancorp, Inc. (IROQ).
What the Template Contains
- Pre-Filled Data: Includes IF Bancorp, Inc.'s historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze IF Bancorp, Inc.'s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.
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.