Civista Bancshares, Inc. (CIVB) DCF Valuation

Civista Bancshares, Inc. (CIVB) Valoración de DCF

US | Financial Services | Banks - Regional | NASDAQ
Civista Bancshares, Inc. (CIVB) DCF Valuation

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

Compatible con MAC / PC, completamente desbloqueado

No Se Necesita Experiencia; Fáciles De Seguir

Civista Bancshares, Inc. (CIVB) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

¡Mejore sus opciones de inversión con Civista Bancshares, Inc. (CIVB) CALCUTADOR DCF! Utilice datos financieros de Civista auténticos, ajuste las proyecciones y gastos de crecimiento, y observe instantáneamente cómo estas modificaciones afectan el valor intrínseco de Civista.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 116.0 124.6 137.0 158.2 151.9 162.9 174.6 187.2 200.7 215.1
Revenue Growth, % 0 7.34 10.01 15.47 -3.99 7.21 7.21 7.21 7.21 7.21
EBITDA 40.3 51.2 52.8 .0 .0 37.3 39.9 42.8 45.9 49.2
EBITDA, % 34.73 41.14 38.52 0 0 22.88 22.88 22.88 22.88 22.88
Depreciation 3.2 2.9 5.8 12.3 11.0 7.9 8.5 9.1 9.7 10.4
Depreciation, % 2.73 2.3 4.2 7.8 7.26 4.86 4.86 4.86 4.86 4.86
EBIT 37.1 48.4 47.0 -12.3 -11.0 29.3 31.5 33.7 36.2 38.8
EBIT, % 32 38.84 34.32 -7.8 -7.26 18.02 18.02 18.02 18.02 18.02
Total Cash 503.0 825.8 660.2 8.3 8.9 101.3 108.6 116.5 124.9 133.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 47.5 .0 59.0
Account Receivables, % 0 0 34.7 0 38.83
Inventories -149.0 -273.4 -44.8 .0 .0 -75.8 -81.3 -87.1 -93.4 -100.1
Inventories, % -128.38 -219.45 -32.72 0 0 -46.54 -46.54 -46.54 -46.54 -46.54
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 -2.0 -1.9 -6.5 -3.4 .0 -3.3 -3.5 -3.8 -4.1 -4.4
Capital Expenditure, % -1.7 -1.55 -4.75 -2.17 0 -2.03 -2.03 -2.03 -2.03 -2.03
Tax Rate, % 13.37 13.37 13.37 13.37 13.37 13.37 13.37 13.37 13.37 13.37
EBITAT 32.2 41.2 39.4 -10.5 -9.6 25.1 26.9 28.8 30.9 33.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 182.4 166.6 -237.4 1.1 -57.5 140.5 35.6 38.1 40.9 43.8
WACC, % 13.43 13.25 13.08 13.21 13.42 13.27 13.27 13.27 13.27 13.27
PV UFCF
SUM PV UFCF 226.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 45
Terminal Value 396
Present Terminal Value 213
Enterprise Value 439
Net Debt 386
Equity Value 53
Diluted Shares Outstanding, MM 15
Equity Value Per Share 3.41

What You Will Get

  • Real CIVB 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: Explore various scenarios to assess Civista Bancshares' future performance.
  • User-Friendly Interface: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive CIVB Financial Data: Pre-loaded with Civista Bancshares' historical performance metrics and future financial forecasts.
  • Flexible Input Options: Modify key variables such as loan growth, interest margins, capital adequacy ratios, and operating expenses.
  • Interactive Valuation Model: Real-time updates to Net Present Value (NPV) and intrinsic value based on your customized parameters.
  • Multiple Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • Intuitive User Interface: Designed for ease of use, catering to both seasoned professionals and newcomers.

How It Works

  1. Step 1: Download the Excel file for Civista Bancshares, Inc. (CIVB).
  2. Step 2: Review the pre-filled financial data and forecasts for Civista Bancshares.
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you modify your assumptions.
  5. Step 5: Analyze the results and leverage the findings for your investment strategies.

Why Choose This Calculator for Civista Bancshares, Inc. (CIVB)?

  • Comprehensive Tool: Features DCF, WACC, and financial ratio analyses tailored for Civista Bancshares.
  • Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • Detailed Insights: Automatically computes Civista’s intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable starting points for analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focused on Civista Bancshares.

Who Should Use This Product?

  • Finance Students: Explore banking fundamentals and apply them using real-world data from Civista Bancshares, Inc. (CIVB).
  • Academics: Integrate contemporary banking models into your coursework or research projects.
  • Investors: Evaluate your investment strategies and analyze the financial performance of Civista Bancshares, Inc. (CIVB).
  • Analysts: Enhance your analysis with a customizable financial model tailored for Civista Bancshares, Inc. (CIVB).
  • Small Business Owners: Understand how community banks like Civista Bancshares, Inc. (CIVB) assess financial health and performance.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Civista Bancshares historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Civista Bancshares, Inc. (CIVB).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.


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.

No products were found matching.