Citizens Community Bancorp, Inc. (CZWI) DCF Valuation

Citizens Community Bancorp, Inc. (CZWI) Valoración de DCF

US | Financial Services | Banks - Regional | NASDAQ
Citizens Community Bancorp, Inc. (CZWI) 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
  • No Se Necesita Experiencia; Fáciles De Seguir

Citizens Community Bancorp, Inc. (CZWI) Bundle

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

TOTAL: $121 $71

¿Busca evaluar el valor intrínseco de Citizens Community Bancorp, Inc.? Nuestra calculadora DCF (CZWI) integra datos del mundo real con extensas funciones de personalización, lo que le permite refinar sus pronósticos y mejorar sus opciones 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 56.3 68.4 69.7 67.2 58.5 59.5 60.5 61.5 62.6 63.7
Revenue Growth, % 0.00 21.45 1.89 -3.58 -12.88 1.72 1.72 1.72 1.72 1.72
EBITDA 16.4 26.5 33.0 27.6 22.1 23.1 23.5 23.9 24.3 24.7
EBITDA, % 29.20 38.78 47.35 41.09 37.68 38.82 38.82 38.82 38.82 38.82
Depreciation 3.1 3.6 3.9 3.8 3.7 3.4 3.4 3.5 3.5 3.6
Depreciation, % 5.43 5.23 5.53 5.66 6.39 5.65 5.65 5.65 5.65 5.65
EBIT 13.4 22.9 29.2 23.8 18.3 19.7 20.1 20.4 20.8 21.1
EBIT, % 23.77 33.55 41.83 35.42 31.29 33.17 33.17 33.17 33.17 33.17
Total Cash 240.7 267.4 252.3 35.6 37.1 0.0 0.0 0.0 0.0 0.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4.7 5.7 3.9 5.3 .0
Account Receivables, % 8.41 8.26 5.62 7.87 0.00
Inventories -66.8 -129.0 -54.5 -42.2 .0 -40.6 -41.3 -42.0 -42.7 -43.4
Inventories, % -118.58 -188.66 -78.24 -62.76 0.00 -68.20 -68.20 -68.20 -68.20 -68.20
Accounts Payable .0 .0 .0 .0 .0 0.0 0.0 0.0 0.0 0.0
Accounts Payable, % 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital Expenditure -6.8 -2.6 -3.8 -3.6 -1.4 -3.4 -3.5 -3.6 -3.6 -3.7
Capital Expenditure, % -12.02 -3.76 -5.42 -5.36 -2.34 -5.78 -5.78 -5.78 -5.78 -5.78
Tax Rate, % 23.13 26.20 26.71 24.79 31.15 26.40 26.40 26.40 26.40 26.40
EBITAT 10.3 16.9 21.4 17.9 12.6 14.5 14.8 15.0 15.3 15.5
Depreciation 3.1 3.6 3.9 3.8 3.7 3.4 3.4 3.5 3.5 3.6
Changes in Account Receivables -3.6 -0.0 -0.1 -0.1 -0.0
Changes in Inventories 40.6 0.7 0.7 0.7 0.7
Changes in Accounts Payable 0.0 0.0 0.0 0.0 0.0
Capital Expenditure -6.8 -2.6 -3.8 -3.6 -1.4 -3.4 -3.5 -3.6 -3.6 -3.7
UFCF 68.7 79.2 -51.3 4.4 -21.9 51.4 15.3 15.5 15.8 16.2
WACC, % 13.92 13.53 13.50 13.72 12.98 13.53 13.53 13.53 13.53 13.53
PV UFCF 45.3 11.9 10.6 9.5 8.6
SUM PV UFCF 85.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 16.5
Terminal Value 143.3
Present Terminal Value 76.0
Enterprise Value 161.8
Net Debt 110.0
Equity Value 51.8
Diluted Shares Outstanding, MM 10.0
Equity Value Per Share 5.18

What You Will Get

  • Pre-Filled Financial Model: Citizens Community Bancorp, Inc.'s (CZWI) actual data allows for accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, margins, WACC, and other essential drivers.
  • Instant Calculations: Automatic updates provide real-time results as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for professional-level valuation.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for comprehensive forecasts.

Key Features

  • Pre-Loaded Data: Citizens Community Bancorp, Inc.'s (CZWI) historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Instant Results: Watch Citizens Community Bancorp, Inc.'s (CZWI) intrinsic value recalculate in real time.
  • Clear Visual Outputs: Dashboard charts present valuation results and essential metrics.
  • Built for Accuracy: A professional tool designed for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Citizens Community Bancorp, Inc. (CZWI) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Citizens Community Bancorp, Inc. (CZWI)’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Citizens Community Bancorp, Inc. (CZWI)?

  • Accurate Data: Utilize precise financial metrics from Citizens Community Bancorp for dependable valuation outcomes.
  • Customizable: Tailor essential variables like growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Ready-to-use calculations streamline your analysis process, saving you valuable time.
  • Professional-Grade Tool: Crafted for investors, analysts, and financial consultants.
  • User-Friendly: Simple design and guided instructions ensure accessibility for all users.

Who Should Use This Product?

  • Investors: Evaluate Citizens Community Bancorp, Inc. (CZWI) for informed buying or selling decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and validate financial projections.
  • Startup Founders: Gain insights into how community banks like Citizens Community Bancorp, Inc. (CZWI) are appraised.
  • Consultants: Provide clients with comprehensive valuation assessments for their banking needs.
  • Students and Educators: Utilize current data to learn and teach effective valuation strategies.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Citizens Community Bancorp, Inc. (CZWI) 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 Citizens Community Bancorp, Inc. (CZWI).
  • 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.