|
ACNB Corporation (ACNB) DCF Valoración
US | Financial Services | Banks - Regional | NASDAQ
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
ACNB Corporation (ACNB) Bundle
¡Evalúe las perspectivas financieras de ACNB Corporation como un experto! Esta calculadora DCF (ACNB) proporciona datos financieros preconsados y ofrece flexibilidad total para modificar el crecimiento de los ingresos, WACC, los márgenes y otros supuestos cruciales para alinearse con sus proyecciones.
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 | 77.6 | 93.0 | 93.9 | .4 | 105.9 | 111.6 | 117.5 | 123.8 | 130.4 | 137.3 |
| Revenue Growth, % | 0 | 19.87 | 0.99783 | -99.55 | 25059.38 | 5.33 | 5.33 | 5.33 | 5.33 | 5.33 |
| EBITDA | 32.1 | 26.4 | 38.5 | 48.7 | .0 | 47.0 | 49.5 | 52.1 | 54.9 | 57.8 |
| EBITDA, % | 41.32 | 28.34 | 40.95 | 11578.86 | 0 | 42.12 | 42.12 | 42.12 | 42.12 | 42.12 |
| Depreciation | 2.7 | 3.7 | 3.4 | 3.8 | 3.4 | 25.5 | 26.8 | 28.3 | 29.8 | 31.4 |
| Depreciation, % | 3.48 | 3.93 | 3.66 | 901.66 | 3.17 | 22.85 | 22.85 | 22.85 | 22.85 | 22.85 |
| EBIT | 29.4 | 22.7 | 35.0 | 45.0 | -3.4 | 43.8 | 46.1 | 48.6 | 51.2 | 53.9 |
| EBIT, % | 37.85 | 24.41 | 37.28 | 10677.2 | -3.17 | 39.27 | 39.27 | 39.27 | 39.27 | 39.27 |
| Total Cash | 305.2 | 737.1 | 1,147.2 | 721.7 | 473.1 | 111.6 | 117.5 | 123.8 | 130.4 | 137.3 |
| Total Cash, percent | .0 | .0 | .0 | .2 | .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 | -1.4 | -1.0 | -1.6 | -1.8 | -1.2 | -23.6 | -24.9 | -26.2 | -27.6 | -29.0 |
| Capital Expenditure, % | -1.84 | -1.13 | -1.68 | -430.17 | -1.1 | -21.15 | -21.15 | -21.15 | -21.15 | -21.15 |
| Tax Rate, % | 20.48 | 20.48 | 20.48 | 20.48 | 20.48 | 20.48 | 20.48 | 20.48 | 20.48 | 20.48 |
| EBITAT | 23.7 | 18.4 | 27.8 | 35.8 | -2.7 | 35.1 | 37.0 | 38.9 | 41.0 | 43.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 25.0 | 21.0 | 29.7 | 37.7 | -.5 | 37.0 | 38.9 | 41.0 | 43.2 | 45.5 |
| WACC, % | 5.44 | 5.44 | 5.42 | 5.42 | 5.42 | 5.43 | 5.43 | 5.43 | 5.43 | 5.43 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 175.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 46 | |||||||||
| Terminal Value | 1,355 | |||||||||
| Present Terminal Value | 1,041 | |||||||||
| Enterprise Value | 1,216 | |||||||||
| Net Debt | 189 | |||||||||
| Equity Value | 1,027 | |||||||||
| Diluted Shares Outstanding, MM | 9 | |||||||||
| Equity Value Per Share | 120.29 |
What You Will Get
- Real ACNB Financials: Access to historical and projected data for precise valuation.
- Adjustable Inputs: Customize WACC, tax rates, revenue growth, and capital expenditures.
- Automatic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Explore various scenarios to assess ACNB’s future performance.
- Clear and Intuitive Design: Designed for professionals while remaining user-friendly for beginners.
Key Features
- Comprehensive Financial Data: Gain access to precise historical figures and future forecasts for ACNB Corporation (ACNB).
- Adjustable Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic refresh of DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to help you interpret your valuation findings.
- Suitable for All Skill Levels: An intuitive layout designed for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered ACNB data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for ACNB’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose ACNB Corporation's Calculator?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for ACNB (ACNB).
- Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes ACNB’s intrinsic value and Net Present Value.
- Built-in Data: Historical and projected data provide reliable foundations for analysis.
- Expert-Level Precision: Perfect for financial analysts, investors, and business advisors focusing on ACNB (ACNB).
Who Should Use ACNB Corporation's Product?
- Investors: Accurately assess ACNB's fair value prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for precise financial reporting and analysis.
- Consultants: Efficiently customize the template for client valuation reports.
- Entrepreneurs: Acquire insights into financial modeling techniques employed by leading companies.
- Educators: Implement it as a teaching resource to illustrate valuation methods.
What the Template Contains
- Pre-Filled DCF Model: ACNB Corporation’s financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate ACNB Corporation’s profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and 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.