|
Brookline Bancorp, Inc. (BRKL) 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
Brookline Bancorp, Inc. (BRKL) Bundle
Engerrado para la precisión, nuestra calculadora DCF (BRKL) le permite evaluar la valoración de Brookline Bancorp, Inc. utilizando datos financieros del mundo real, proporcionando flexibilidad completa para modificar todos los parámetros esenciales para mejorar las 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 | 283.1 | 284.8 | 309.4 | 328.1 | 333.4 | 347.5 | 362.2 | 377.5 | 393.5 | 410.1 |
| Revenue Growth, % | 0 | 0.60545 | 8.62 | 6.06 | 1.62 | 4.23 | 4.23 | 4.23 | 4.23 | 4.23 |
| EBITDA | 124.6 | 68.8 | 161.3 | 146.5 | 109.9 | 137.6 | 143.4 | 149.4 | 155.7 | 162.3 |
| EBITDA, % | 44 | 24.17 | 52.13 | 44.64 | 32.96 | 39.58 | 39.58 | 39.58 | 39.58 | 39.58 |
| Depreciation | 8.5 | 6.8 | 6.7 | 6.5 | 16.0 | 10.0 | 10.4 | 10.8 | 11.3 | 11.7 |
| Depreciation, % | 3.01 | 2.37 | 2.15 | 1.99 | 4.8 | 2.86 | 2.86 | 2.86 | 2.86 | 2.86 |
| EBIT | 116.0 | 62.1 | 154.6 | 139.9 | 93.9 | 127.6 | 133.0 | 138.6 | 144.5 | 150.6 |
| EBIT, % | 40.99 | 21.8 | 49.97 | 42.65 | 28.17 | 36.71 | 36.71 | 36.71 | 36.71 | 36.71 |
| Total Cash | 580.4 | 1,181.3 | 1,048.6 | 1,039.7 | 133.0 | 305.8 | 318.7 | 332.2 | 346.2 | 360.8 |
| 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 | -5.0 | -2.9 | -4.8 | -7.4 | -12.4 | -7.2 | -7.5 | -7.8 | -8.1 | -8.4 |
| Capital Expenditure, % | -1.77 | -1.02 | -1.55 | -2.25 | -3.71 | -2.06 | -2.06 | -2.06 | -2.06 | -2.06 |
| Tax Rate, % | 20.14 | 20.14 | 20.14 | 20.14 | 20.14 | 20.14 | 20.14 | 20.14 | 20.14 | 20.14 |
| EBITAT | 87.7 | 47.6 | 115.4 | 109.7 | 75.0 | 98.3 | 102.5 | 106.8 | 111.3 | 116.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 91.2 | 51.5 | 117.3 | 108.9 | 78.6 | 101.1 | 105.4 | 109.9 | 114.5 | 119.3 |
| WACC, % | 10.59 | 10.7 | 10.5 | 10.86 | 11 | 10.73 | 10.73 | 10.73 | 10.73 | 10.73 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 406.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 122 | |||||||||
| Terminal Value | 1,395 | |||||||||
| Present Terminal Value | 838 | |||||||||
| Enterprise Value | 1,244 | |||||||||
| Net Debt | 1,276 | |||||||||
| Equity Value | -32 | |||||||||
| Diluted Shares Outstanding, MM | 88 | |||||||||
| Equity Value Per Share | -0.36 |
What You Will Get
- Real Brookline Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Brookline Bancorp, Inc. (BRKL).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Brookline Bancorp, Inc. (BRKL).
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Brookline Bancorp, Inc. (BRKL)’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Brookline Bancorp, Inc. (BRKL).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Brookline Bancorp, Inc. (BRKL).
Key Features
- Customizable Financial Metrics: Adjust essential inputs such as loan growth, net interest margin, and operating expenses.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
- High-Precision Accuracy: Leverages Brookline Bancorp's real-world financial data for precise valuation results.
- Effortless Scenario Analysis: Easily evaluate various assumptions and analyze different outcomes.
- Efficiency Booster: Streamlines the valuation process, eliminating the need for complex model creation.
How It Works
- 1. Access the Template: Download and open the Excel file containing Brookline Bancorp, Inc.'s (BRKL) preloaded financial data.
- 2. Adjust Assumptions: Modify key parameters such as growth rates, WACC, and capital expenditures to fit your analysis.
- 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Evaluate various forecasts to understand different valuation scenarios.
- 5. Present with Assurance: Deliver professional valuation insights to back your strategic decisions.
Why Choose This Calculator for Brookline Bancorp, Inc. (BRKL)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Brookline Bancorp, Inc. (BRKL).
- Flexible Parameters: Modify the highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Brookline Bancorp, Inc. (BRKL).
- Preloaded Information: Historical and projected data provide reliable benchmarks for analysis.
- Expert-Level Tool: Designed for financial analysts, investors, and business consultants focusing on Brookline Bancorp, Inc. (BRKL).
Who Should Use Brookline Bancorp, Inc. (BRKL)?
- Finance Students: Explore banking valuation methods and apply them using real-world data.
- Academics: Integrate industry-specific models into your research or educational materials.
- Investors: Evaluate your investment strategies and assess the valuation performance of Brookline Bancorp, Inc. (BRKL).
- Analysts: Enhance your analysis with a user-friendly, customizable DCF model tailored for banking institutions.
- Small Business Owners: Understand how public banking companies like Brookline Bancorp, Inc. (BRKL) are evaluated and analyzed.
What the Template Contains
- Pre-Filled DCF Model: Brookline Bancorp’s (BRKL) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital tailored for Brookline Bancorp.
- Financial Ratios: Assess Brookline Bancorp’s profitability, leverage, and efficiency metrics.
- Editable Inputs: Modify assumptions such as growth rates, margins, and CAPEX to align with your scenarios.
- Financial Statements: Access annual and quarterly reports to facilitate comprehensive analysis.
- Interactive Dashboard: Effortlessly visualize key valuation metrics and results for Brookline Bancorp.
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.