|
DCF -Bewertung der Old Point Financial Corporation (OPOF)
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
Old Point Financial Corporation (OPOF) Bundle
Unabhängig davon, ob Sie ein Anleger oder Analysten sind, ist dieser (OPOF) DCF-Taschenrechner Ihre Anlaufstelle für eine genaue Bewertung. Mit realen Daten von Old Point Financial Corporation geladen, können Sie Prognosen anpassen und die Auswirkungen sofort erkennen.
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 | 47.9 | 48.5 | 53.7 | 55.7 | 59.5 | 62.8 | 66.3 | 70.1 | 74.0 | 78.2 |
| Revenue Growth, % | 0 | 1.26 | 10.68 | 3.8 | 6.74 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 |
| EBITDA | .2 | .2 | .4 | .7 | .0 | .4 | .4 | .4 | .4 | .5 |
| EBITDA, % | 0.49065 | 0.45157 | 0.66693 | 1.31 | 0 | 0.58386 | 0.58386 | 0.58386 | 0.58386 | 0.58386 |
| Depreciation | 2.5 | 2.5 | 2.4 | 2.4 | 2.6 | 3.0 | 3.1 | 3.3 | 3.5 | 3.7 |
| Depreciation, % | 5.3 | 5.21 | 4.54 | 4.35 | 4.33 | 4.75 | 4.75 | 4.75 | 4.75 | 4.75 |
| EBIT | -2.3 | -2.3 | -2.1 | -1.7 | -2.6 | -2.6 | -2.8 | -2.9 | -3.1 | -3.3 |
| EBIT, % | -4.81 | -4.75 | -3.87 | -3.04 | -4.33 | -4.16 | -4.16 | -4.16 | -4.16 | -4.16 |
| Total Cash | 231.6 | 306.8 | 411.5 | 244.8 | 78.8 | 62.8 | 66.3 | 70.1 | 74.0 | 78.2 |
| 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 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | -1.8 | -.9 | -1.5 | -1.4 | -1.1 | -1.6 | -1.7 | -1.8 | -1.9 | -2.0 |
| Capital Expenditure, % | -3.72 | -1.91 | -2.82 | -2.43 | -1.77 | -2.53 | -2.53 | -2.53 | -2.53 | -2.53 |
| Tax Rate, % | 14.72 | 14.72 | 14.72 | 14.72 | 14.72 | 14.72 | 14.72 | 14.72 | 14.72 | 14.72 |
| EBITAT | -2.0 | -2.1 | -1.8 | -1.5 | -2.2 | -2.3 | -2.4 | -2.6 | -2.7 | -2.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1.3 | -.5 | -.9 | -.4 | -.7 | -.9 | -.9 | -1.0 | -1.1 | -1.1 |
| WACC, % | 9.62 | 9.86 | 9.53 | 9.49 | 9.43 | 9.59 | 9.59 | 9.59 | 9.59 | 9.59 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -3.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -1 | |||||||||
| Terminal Value | -15 | |||||||||
| Present Terminal Value | -9 | |||||||||
| Enterprise Value | -13 | |||||||||
| Net Debt | 21 | |||||||||
| Equity Value | -34 | |||||||||
| Diluted Shares Outstanding, MM | 5 | |||||||||
| Equity Value Per Share | -6.79 |
What You Will Get
- Real OPOF Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Evaluate various scenarios to assess Old Point Financial Corporation’s future prospects.
- User-Friendly Interface: Designed for industry professionals but easy enough for newcomers to navigate.
Key Features
- Comprehensive Historical Data: Old Point Financial Corporation’s (OPOF) past financial statements and detailed forecasts.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Valuation: Instantly view the recalculated intrinsic value of Old Point Financial Corporation (OPOF).
- Intuitive Visualizations: Interactive dashboard charts present valuation results and essential metrics.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the Excel file for Old Point Financial Corporation (OPOF).
- Step 2: Review the pre-filled financial data and forecasts for (OPOF).
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model refresh in real-time as you modify your assumptions.
- Step 5: Evaluate the results and leverage the insights for your investment strategies.
Why Choose This Calculator for Old Point Financial Corporation (OPOF)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
- Comprehensive Data: Old Point Financial Corporation’s historical and projected financials are preloaded for precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Transparent Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step guidance ensures a smooth calculation process.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Old Point Financial Corporation (OPOF) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Old Point Financial Corporation (OPOF).
- Consultants: Deliver professional valuation insights to clients quickly and accurately using data from Old Point Financial Corporation (OPOF).
- Business Owners: Understand how financial institutions like Old Point Financial Corporation (OPOF) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Old Point Financial Corporation (OPOF).
What the Template Contains
- Preloaded OPOF 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.