|
MVB Financial Corp. (MVBF) 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
MVB Financial Corp. (MVBF) Bundle
Bewerten Sie die Finanzaussichten von MVB Financial Corp. (MVBF) wie ein Experte! Dieser (MVBF) DCF-Taschenrechner bietet vorgefüllte Finanzdaten und die Freiheit, das Umsatzwachstum, das WACC, die Margen und die anderen wichtigen Annahmen zu ändern, um sich mit Ihren Vorhersagen auszurichten.
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 | 124.0 | 160.7 | 139.8 | 150.1 | 146.5 | 154.4 | 162.7 | 171.4 | 180.7 | 190.4 |
| Revenue Growth, % | 0 | 29.56 | -13.01 | 7.4 | -2.41 | 5.39 | 5.39 | 5.39 | 5.39 | 5.39 |
| EBITDA | 38.3 | 50.2 | 52.8 | 20.4 | .0 | 35.0 | 36.9 | 38.9 | 41.0 | 43.2 |
| EBITDA, % | 30.87 | 31.27 | 37.76 | 13.56 | 0 | 22.69 | 22.69 | 22.69 | 22.69 | 22.69 |
| Depreciation | 3.3 | 3.4 | 4.2 | 5.3 | 5.0 | 4.5 | 4.8 | 5.0 | 5.3 | 5.6 |
| Depreciation, % | 2.63 | 2.09 | 3 | 3.55 | 3.42 | 2.94 | 2.94 | 2.94 | 2.94 | 2.94 |
| EBIT | 35.0 | 46.9 | 48.6 | 15.0 | -5.0 | 30.5 | 32.1 | 33.9 | 35.7 | 37.6 |
| EBIT, % | 28.24 | 29.18 | 34.76 | 10.01 | -3.42 | 19.76 | 19.76 | 19.76 | 19.76 | 19.76 |
| Total Cash | 276.4 | 686.3 | 731.6 | 420.1 | 398.2 | 154.4 | 162.7 | 171.4 | 180.7 | 190.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | -96.4 | -289.2 | -320.3 | -54.1 | .0 | -96.9 | -102.1 | -107.6 | -113.4 | -119.5 |
| Inventories, % | -77.75 | -180.02 | -229.22 | -36.04 | 0 | -62.76 | -62.76 | -62.76 | -62.76 | -62.76 |
| Accounts Payable | 41.7 | 55.9 | 55.1 | 41.6 | .0 | 41.9 | 44.1 | 46.5 | 49.0 | 51.6 |
| Accounts Payable, % | 33.62 | 34.81 | 39.44 | 27.69 | 0 | 27.11 | 27.11 | 27.11 | 27.11 | 27.11 |
| Capital Expenditure | -2.0 | -6.6 | -4.9 | -3.0 | -1.9 | -3.9 | -4.1 | -4.3 | -4.5 | -4.8 |
| Capital Expenditure, % | -1.65 | -4.12 | -3.48 | -2.03 | -1.31 | -2.52 | -2.52 | -2.52 | -2.52 | -2.52 |
| Tax Rate, % | -14.43 | -14.43 | -14.43 | -14.43 | -14.43 | -14.43 | -14.43 | -14.43 | -14.43 | -14.43 |
| EBITAT | 27.0 | 37.4 | 39.1 | 12.2 | -5.7 | 25.5 | 26.9 | 28.4 | 29.9 | 31.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 166.3 | 241.2 | 68.8 | -265.3 | -98.3 | 164.9 | 35.1 | 37.0 | 38.9 | 41.0 |
| WACC, % | 22.66 | 23.2 | 23.37 | 23.53 | 27.41 | 24.04 | 24.04 | 24.04 | 24.04 | 24.04 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 205.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 42 | |||||||||
| Terminal Value | 190 | |||||||||
| Present Terminal Value | 65 | |||||||||
| Enterprise Value | 270 | |||||||||
| Net Debt | -318 | |||||||||
| Equity Value | 588 | |||||||||
| Diluted Shares Outstanding, MM | 13 | |||||||||
| Equity Value Per Share | 45.25 |
What You Will Get
- Real MVB Financial 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 MVB Financial Corp.’s (MVBF) 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 MVBF Financials: Pre-filled historical and projected data for MVB Financial Corp. (MVBF).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate MVB Financial Corp.’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize MVB Financial Corp.’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review MVB Financial Corp.'s (MVBF) pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the outputs and leverage the results for your investment decisions.
Why Choose This Calculator for MVB Financial Corp. (MVBF)?
- Accurate Data: Real MVB Financial Corp. financials ensure reliable valuation results.
- Customizable: Adjust key parameters like growth rates, WACC, and tax rates to align with your projections.
- Time-Saving: Pre-built calculations save you from starting from scratch.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the financial sector.
- User-Friendly: Intuitive design and step-by-step guidance make it accessible for all users.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for assessing MVB Financial Corp. (MVBF).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in MVB Financial Corp. (MVBF).
- Students and Educators: Utilize real-time data to enhance learning and practice in financial modeling.
- Banking Enthusiasts: Gain insights into how financial institutions like MVB Financial Corp. (MVBF) are valued in the market.
What the Template Contains
- Historical Data: Includes MVB Financial Corp.'s (MVBF) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate MVB Financial Corp.'s (MVBF) 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 MVB Financial Corp.'s (MVBF) 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.