|
Valoración de DCF de la comunidad West Bancshares (CWBC)
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
Community West Bancshares (CWBC) Bundle
¡Hazte cargo de tu comunidad West Bancshares (CWBC) Análisis de valoración con nuestra calculadora DCF de vanguardia! Antes de datos auténticos (CWBC), esta plantilla de Excel le permite ajustar los pronósticos y supuestos para determinar con precisión el valor intrínseco de la comunidad West Bancshares.
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 | 38.0 | 40.5 | 46.1 | 49.8 | 57.5 | 63.9 | 70.9 | 78.7 | 87.4 | 97.0 |
| Revenue Growth, % | 0 | 6.68 | 13.89 | 7.94 | 15.53 | 11.01 | 11.01 | 11.01 | 11.01 | 11.01 |
| EBITDA | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 2.8 | 1.7 | 1.6 | 1.3 | 9.9 | 4.5 | 4.9 | 5.5 | 6.1 | 6.8 |
| Depreciation, % | 7.34 | 4.19 | 3.56 | 2.56 | 17.2 | 6.97 | 6.97 | 6.97 | 6.97 | 6.97 |
| EBIT | -2.8 | -1.7 | -1.6 | -1.3 | -9.9 | -4.5 | -4.9 | -5.5 | -6.1 | -6.8 |
| EBIT, % | -7.34 | -4.19 | -3.56 | -2.56 | -17.2 | -6.97 | -6.97 | -6.97 | -6.97 | -6.97 |
| Total Cash | 101.9 | 77.8 | 228.1 | 64.7 | 16.7 | 54.8 | 60.8 | 67.5 | 75.0 | 83.2 |
| 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 | -117.3 | -92.3 | -243.6 | -117.1 | .0 | -51.1 | -56.7 | -63.0 | -69.9 | -77.6 |
| Inventories, % | -309.06 | -227.94 | -528.11 | -235.23 | 0 | -80 | -80 | -80 | -80 | -80 |
| Accounts Payable | 19.8 | 31.2 | 40.0 | 32.6 | .0 | 35.9 | 39.9 | 44.3 | 49.2 | 54.6 |
| Accounts Payable, % | 52.07 | 77.06 | 86.81 | 65.5 | 0 | 56.29 | 56.29 | 56.29 | 56.29 | 56.29 |
| Capital Expenditure | -2.1 | -.3 | -.2 | -.2 | -9.8 | -3.1 | -3.5 | -3.8 | -4.3 | -4.7 |
| Capital Expenditure, % | -5.65 | -0.83455 | -0.44659 | -0.48004 | -17.05 | -4.89 | -4.89 | -4.89 | -4.89 | -4.89 |
| Tax Rate, % | 24.54 | 24.54 | 24.54 | 24.54 | 24.54 | 24.54 | 24.54 | 24.54 | 24.54 | 24.54 |
| EBITAT | -2.0 | -1.2 | -1.2 | -.9 | -7.5 | -3.2 | -3.5 | -3.9 | -4.4 | -4.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 135.8 | -13.4 | 160.4 | -133.8 | -157.1 | 85.2 | 7.5 | 8.3 | 9.3 | 10.3 |
| WACC, % | 8.62 | 8.63 | 8.7 | 8.72 | 8.9 | 8.71 | 8.71 | 8.71 | 8.71 | 8.71 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 104.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 10 | |||||||||
| Terminal Value | 156 | |||||||||
| Present Terminal Value | 103 | |||||||||
| Enterprise Value | 207 | |||||||||
| Net Debt | 105 | |||||||||
| Equity Value | 102 | |||||||||
| Diluted Shares Outstanding, MM | 12 | |||||||||
| Equity Value Per Share | 8.70 |
What You Will Get
- Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Community West Bancshares (CWBC) financial data pre-filled to kickstart your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically for you.
- Customizable and Professional: A sleek Excel model designed to meet your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Real-Life CWBC Data: Pre-filled with Community West Bancshares’ historical financials and future projections.
- Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Model: Automatically updates Net Present Value (NPV) and intrinsic value based on your custom inputs.
- Scenario Testing: Generate multiple forecasting scenarios to evaluate different valuation possibilities.
- User-Friendly Design: Intuitive, organized, and crafted for both professionals and novices.
How It Works
- Download the Template: Gain immediate access to the Excel-based CWBC DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
- Instant Calculations: The model automatically recalculates Community West Bancshares’ intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial assessments.
Why Choose This Calculator for Community West Bancshares (CWBC)?
- Designed for Financial Experts: A sophisticated tool tailored for analysts, CFOs, and financial consultants.
- Accurate Financial Data: Community West Bancshares’ historical and projected financials are preloaded for precision.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Transparent Results: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly Interface: Step-by-step guidance ensures a smooth experience throughout the process.
Who Should Use This Product?
- Finance Students: Master financial analysis techniques and apply them to real-world data.
- Academics: Integrate industry-standard models into your teaching or research projects.
- Investors: Evaluate your investment strategies and assess valuation scenarios for Community West Bancshares (CWBC).
- Analysts: Enhance your analysis process with a customizable DCF model tailored for your needs.
- Small Business Owners: Understand the valuation practices used for large public companies like Community West Bancshares (CWBC).
What the Template Contains
- Historical Data: Includes Community West Bancshares’ (CWBC) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Community West Bancshares’ (CWBC) 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 Community West Bancshares’ (CWBC) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.