![]() |
Colony Bankcorp, Inc. (CBAN) Valoración de DCF
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
Colony Bankcorp, Inc. (CBAN) Bundle
¡Explore Colony Bankcorp, Inc. (CBAN) Outlook financiero con nuestra calculadora DCF fácil de usar! Ingrese sus proyecciones para el crecimiento, los márgenes y los gastos para calcular el valor intrínseco de Colony Bankcorp, Inc. (CBAN) y mejorar su enfoque de inversión.
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 | 62.6 | 79.5 | 102.5 | 115.7 | 160.7 | 204.0 | 259.0 | 328.7 | 417.2 | 529.6 |
Revenue Growth, % | 0 | 26.97 | 28.92 | 12.9 | 38.93 | 26.93 | 26.93 | 26.93 | 26.93 | 26.93 |
EBITDA | 15.5 | 20.5 | 31.8 | 34.5 | 31.1 | 53.3 | 67.7 | 85.9 | 109.1 | 138.4 |
EBITDA, % | 24.76 | 25.78 | 31.01 | 29.8 | 19.36 | 26.14 | 26.14 | 26.14 | 26.14 | 26.14 |
Depreciation | 2.7 | 3.1 | 3.9 | 4.4 | 3.9 | 7.4 | 9.4 | 12.0 | 15.2 | 19.3 |
Depreciation, % | 4.31 | 3.88 | 3.81 | 3.8 | 2.43 | 3.65 | 3.65 | 3.65 | 3.65 | 3.65 |
EBIT | 12.8 | 17.4 | 27.9 | 30.1 | 27.2 | 45.9 | 58.3 | 73.9 | 93.9 | 119.1 |
EBIT, % | 20.45 | 21.89 | 27.21 | 26 | 16.93 | 22.5 | 22.5 | 22.5 | 22.5 | 22.5 |
Total Cash | 449.8 | 564.3 | 1,145.2 | 453.1 | 83.3 | 184.4 | 234.0 | 297.0 | 377.0 | 478.6 |
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 | -3.5 | -4.2 | -5.8 | -2.9 | -3.6 | -8.7 | -11.1 | -14.0 | -17.8 | -22.6 |
Capital Expenditure, % | -5.57 | -5.34 | -5.7 | -2.5 | -2.25 | -4.27 | -4.27 | -4.27 | -4.27 | -4.27 |
Tax Rate, % | 20.09 | 20.09 | 20.09 | 20.09 | 20.09 | 20.09 | 20.09 | 20.09 | 20.09 | 20.09 |
EBITAT | 10.4 | 14.1 | 22.5 | 25.7 | 21.7 | 37.4 | 47.5 | 60.3 | 76.5 | 97.2 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | 9.6 | 12.9 | 20.5 | 27.2 | 22.0 | 36.2 | 45.9 | 58.3 | 73.9 | 93.9 |
WACC, % | 10.91 | 10.89 | 10.87 | 11.3 | 10.81 | 10.95 | 10.95 | 10.95 | 10.95 | 10.95 |
PV UFCF | ||||||||||
SUM PV UFCF | 217.1 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 96 | |||||||||
Terminal Value | 1,069 | |||||||||
Present Terminal Value | 636 | |||||||||
Enterprise Value | 853 | |||||||||
Net Debt | 213 | |||||||||
Equity Value | 640 | |||||||||
Diluted Shares Outstanding, MM | 18 | |||||||||
Equity Value Per Share | 36.39 |
What You Will Get
- Authentic CBAN Financial Data: Pre-filled with Colony Bankcorp’s historical and projected data for accurate analysis.
- Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Watch Colony Bankcorp’s intrinsic value refresh immediately based on your modifications.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for reliable DCF results.
- User-Friendly Layout: Intuitive design and straightforward instructions suitable for all skill levels.
Key Features
- Comprehensive Financial Data: Gain access to precise pre-loaded historical figures and future estimates for Colony Bankcorp, Inc. (CBAN).
- Adjustable Forecast Parameters: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
- Suitable for All Skill Levels: Designed with a straightforward, intuitive layout for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the prebuilt Excel template with Colony Bankcorp, Inc.'s (CBAN) data included.
- Step 2: Explore the pre-filled sheets and understand the key metrics.
- Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view recalculated results, including Colony Bankcorp, Inc.'s (CBAN) intrinsic value.
- Step 5: Make informed investment decisions or generate reports using the outputs.
Why Choose This Calculator for Colony Bankcorp, Inc. (CBAN)?
- User-Friendly Interface: Perfectly crafted for both novice and seasoned users.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Feedback: Monitor immediate changes to Colony Bankcorp's valuation as you modify inputs.
- Pre-Configured Data: Comes with Colony Bankcorp's actual financial metrics for swift evaluations.
- Relied Upon by Experts: A go-to tool for investors and analysts aiming for informed decision-making.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Colony Bankcorp, Inc. (CBAN) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Colony Bankcorp, Inc. (CBAN).
- Consultants: Deliver professional valuation insights for Colony Bankcorp, Inc. (CBAN) to clients quickly and accurately.
- Business Owners: Understand how banks like Colony Bankcorp, Inc. (CBAN) are valued to guide your own financial strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios, including Colony Bankcorp, Inc. (CBAN).
What the Template Contains
- Historical Data: Includes Colony Bankcorp, Inc.'s (CBAN) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Colony Bankcorp, Inc.'s (CBAN) 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 Colony Bankcorp, Inc.'s (CBAN) 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.