|
First National Corporation (FXNC) 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
First National Corporation (FXNC) Bundle
¡Descubra el verdadero valor de First National Corporation (FXNC) con nuestra calculadora DCF de grado profesional! Ajuste los supuestos clave, explore varios escenarios y evalúe cómo los cambios afectan la valoración de First National Corporation (FXNC), todo dentro de una plantilla de Excel conveniente.
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 | 36.6 | 37.7 | 45.0 | 56.9 | 49.0 | 53.3 | 58.0 | 63.1 | 68.7 | 74.7 |
| Revenue Growth, % | 0 | 3.09 | 19.42 | 26.31 | -13.73 | 8.77 | 8.77 | 8.77 | 8.77 | 8.77 |
| EBITDA | 13.4 | 12.4 | 14.4 | 22.3 | .0 | 15.0 | 16.3 | 17.7 | 19.3 | 21.0 |
| EBITDA, % | 36.73 | 32.83 | 31.88 | 39.16 | 0 | 28.12 | 28.12 | 28.12 | 28.12 | 28.12 |
| Depreciation | 1.6 | 1.5 | 1.4 | 1.5 | 1.6 | 1.9 | 2.0 | 2.2 | 2.4 | 2.6 |
| Depreciation, % | 4.48 | 3.89 | 3.17 | 2.67 | 3.29 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 |
| EBIT | 11.8 | 10.9 | 12.9 | 20.7 | -1.6 | 13.1 | 14.3 | 15.5 | 16.9 | 18.4 |
| EBIT, % | 32.26 | 28.94 | 28.71 | 36.48 | -3.29 | 24.62 | 24.62 | 24.62 | 24.62 | 24.62 |
| Total Cash | 166.8 | 267.5 | 465.5 | 229.8 | 87.2 | 53.3 | 58.0 | 63.1 | 68.7 | 74.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | 4.5 | .0 | .9 | .9 | 1.0 | 1.1 | 1.2 |
| Account Receivables, % | 0 | 0 | 0 | 7.99 | 0 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 |
| Inventories | -47.9 | -130.0 | -181.8 | 15.1 | .0 | -29.2 | -31.7 | -34.5 | -37.5 | -40.8 |
| Inventories, % | -130.87 | -344.93 | -403.8 | 26.57 | 0 | -54.69 | -54.69 | -54.69 | -54.69 | -54.69 |
| Accounts Payable | 2.1 | 4.3 | 4.4 | 5.4 | .0 | 3.9 | 4.2 | 4.6 | 5.0 | 5.4 |
| Accounts Payable, % | 5.81 | 11.37 | 9.72 | 9.53 | 0 | 7.29 | 7.29 | 7.29 | 7.29 | 7.29 |
| Capital Expenditure | -1.0 | -.9 | -.8 | -1.2 | -1.9 | -1.4 | -1.5 | -1.6 | -1.8 | -1.9 |
| Capital Expenditure, % | -2.82 | -2.41 | -1.86 | -2.08 | -3.8 | -2.59 | -2.59 | -2.59 | -2.59 | -2.59 |
| Tax Rate, % | 18.48 | 18.48 | 18.48 | 18.48 | 18.48 | 18.48 | 18.48 | 18.48 | 18.48 | 18.48 |
| EBITAT | 9.6 | 8.9 | 10.3 | 16.8 | -1.3 | 10.6 | 11.6 | 12.6 | 13.7 | 14.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 60.1 | 93.7 | 62.8 | -183.2 | 12.7 | 43.3 | 14.9 | 16.2 | 17.6 | 19.2 |
| WACC, % | 9.96 | 9.98 | 9.9 | 9.96 | 10 | 9.96 | 9.96 | 9.96 | 9.96 | 9.96 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 88.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 20 | |||||||||
| Terminal Value | 246 | |||||||||
| Present Terminal Value | 153 | |||||||||
| Enterprise Value | 241 | |||||||||
| Net Debt | -23 | |||||||||
| Equity Value | 264 | |||||||||
| Diluted Shares Outstanding, MM | 6 | |||||||||
| Equity Value Per Share | 41.98 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real FXNC financials.
- Real-World Data: Historical data and forward-looking estimates (as shown in the highlighted cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effects of your inputs on First National Corporation’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Comprehensive Financial Data: Gain access to precise historical data and forward-looking projections for First National Corporation (FXNC).
- Adjustable Forecast Parameters: Modify highlighted cells for key metrics like WACC, growth rates, and profit margins.
- Real-Time Calculations: Instant updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Visual charts and summaries that make it easy to interpret your valuation findings.
- Suitable for All Skill Levels: An intuitive layout designed for investors, CFOs, and consultants alike.
How It Works
- Download: Get the pre-configured Excel file featuring First National Corporation's (FXNC) financial data.
- Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and instantly compare the results.
- Make Decisions: Leverage the valuation insights to inform your investment strategy.
Why Choose This Calculator for First National Corporation (FXNC)?
- Accuracy: Utilizes real financial data from First National Corporation to ensure precise calculations.
- Flexibility: Allows users to easily adjust and test various inputs according to their needs.
- Time-Saving: Eliminates the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for analyzing FXNC's portfolio.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights regarding First National Corporation (FXNC) to clients.
- Students and Educators: Leverage real-world data to enhance learning and practice in financial modeling.
- Banking Enthusiasts: Gain insights into how banking institutions like First National Corporation (FXNC) are valued in the financial landscape.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations for First National Corporation (FXNC).
- Real-World Data: First National Corporation’s historical and projected financials preloaded for in-depth analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.
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.