|
NSTS Bancorp, Inc. (NSTS) 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
NSTS Bancorp, Inc. (NSTS) Bundle
Möchten Sie den inneren Wert von NSTS Bancorp, Inc. bewerten? Unser NSTS DCF-Taschenrechner integriert reale Daten mit umfassenden Anpassungsfunktionen, sodass Sie Ihre Prognosen verfeinern und Ihre Anlagestrategie verbessern können.
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 | 6.1 | 5.7 | 5.3 | 7.1 | 4.9 | 4.8 | 4.6 | 4.5 | 4.4 | 4.3 |
| Revenue Growth, % | 0 | -6.51 | -5.86 | 32.27 | -30.58 | -2.67 | -2.67 | -2.67 | -2.67 | -2.67 |
| EBITDA | .6 | -.3 | .0 | .4 | -2.7 | -.4 | -.4 | -.4 | -.4 | -.4 |
| EBITDA, % | 10.11 | -5.74 | 0 | 6.24 | -55.01 | -8.88 | -8.88 | -8.88 | -8.88 | -8.88 |
| Depreciation | .3 | .3 | .3 | .3 | .3 | .2 | .2 | .2 | .2 | .2 |
| Depreciation, % | 4.7 | 5.13 | 5.03 | 3.79 | 5.44 | 4.82 | 4.82 | 4.82 | 4.82 | 4.82 |
| EBIT | .3 | -.6 | -.3 | .2 | -3.0 | -.7 | -.6 | -.6 | -.6 | -.6 |
| EBIT, % | 5.42 | -10.87 | -5.03 | 2.45 | -60.44 | -13.69 | -13.69 | -13.69 | -13.69 | -13.69 |
| Total Cash | 121.1 | 125.9 | 226.0 | 134.4 | 83.1 | 4.8 | 4.6 | 4.5 | 4.4 | 4.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .7 | .6 | .9 | .8 | .5 | .5 | .5 | .5 | .4 |
| Account Receivables, % | 0 | 11.87 | 12.03 | 12.09 | 15.49 | 10.29 | 10.29 | 10.29 | 10.29 | 10.29 |
| Inventories | -53.2 | -45.0 | -125.7 | -19.3 | .0 | -3.8 | -3.7 | -3.6 | -3.5 | -3.4 |
| Inventories, % | -878.25 | -794.35 | -2358.74 | -274.16 | 0 | -80 | -80 | -80 | -80 | -80 |
| 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 | -.2 | -.5 | -.2 | -.2 | -.2 | -.2 | -.2 |
| Capital Expenditure, % | -1.88 | -1.83 | -2.66 | -3.05 | -10.54 | -3.99 | -3.99 | -3.99 | -3.99 | -3.99 |
| Tax Rate, % | -33.77 | -33.77 | -33.77 | -33.77 | -33.77 | -33.77 | -33.77 | -33.77 | -33.77 | -33.77 |
| EBITAT | .4 | -.1 | -.1 | .0 | -4.0 | -.3 | -.3 | -.3 | -.3 | -.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 53.8 | -8.8 | 80.8 | -106.5 | -23.4 | 3.8 | -.4 | -.4 | -.4 | -.3 |
| WACC, % | 6.85 | 5.01 | 5.06 | 4.95 | 6.85 | 5.75 | 5.75 | 5.75 | 5.75 | 5.75 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | -9 | |||||||||
| Present Terminal Value | -7 | |||||||||
| Enterprise Value | -5 | |||||||||
| Net Debt | -28 | |||||||||
| Equity Value | 24 | |||||||||
| Diluted Shares Outstanding, MM | 5 | |||||||||
| Equity Value Per Share | 4.73 |
What You Will Receive
- Authentic NSTS Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for NSTS Bancorp, Inc. (NSTS).
- Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates to fit your analysis.
- Immediate Valuation Adjustments: Automatic recalculations to evaluate the effects of changes on NSTS's fair value.
- Flexible Excel Template: Designed for effortless edits, scenario testing, and in-depth projections.
- Efficient and Precise: Avoid the hassle of building models from the ground up while ensuring accuracy and adaptability.
Key Features
- Customizable Financial Inputs: Adjust essential metrics such as loan growth, interest margins, and operating expenses.
- Instant DCF Valuation: Quickly computes intrinsic value, net present value, and additional financial outputs.
- High-Precision Accuracy: Leverages NSTS Bancorp's real-world financial data for credible valuation results.
- Effortless Scenario Analysis: Evaluate various assumptions and analyze different outcomes with ease.
- Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file for NSTS Bancorp, Inc. (NSTS).
- Step 2: Review NSTS’s 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 instantly as you adjust your assumptions.
- Step 5: Analyze the outputs and leverage the results for your investment decisions.
Why Choose NSTS Bancorp, Inc. (NSTS) Calculator?
- User-Friendly Interface: Perfect for both novice and seasoned users.
- Customizable Inputs: Easily adjust parameters to suit your financial analysis.
- Real-Time Feedback: Watch NSTS’s valuation update instantly as you change inputs.
- Pre-Loaded Data: Comes equipped with NSTS’s actual financial figures for immediate evaluation.
- Relied Upon by Experts: Trusted by financial professionals for making informed investment choices.
Who Should Use NSTS Bancorp, Inc. (NSTS)?
- Banking Students: Explore financial management techniques and apply them to real-world scenarios.
- Researchers: Utilize industry models in academic studies or financial analyses.
- Investors: Evaluate your investment strategies and assess valuation metrics for NSTS Bancorp, Inc. (NSTS).
- Financial Analysts: Enhance your analysis with a customizable financial forecasting model tailored for NSTS.
- Entrepreneurs: Understand the financial operations of publicly traded banks like NSTS Bancorp, Inc. (NSTS).
What the Template Contains
- Pre-Filled Data: Includes NSTS Bancorp, Inc. (NSTS) 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 NSTS Bancorp, Inc. (NSTS) 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.