|
Valoración de DCF de Hanmi Financial Corporation (HAFC)
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
Hanmi Financial Corporation (HAFC) Bundle
¡Evalúe las perspectivas financieras de Hanmi Financial Corporation (HAFC) como un experto! Esta calculadora DCF (HAFC) proporciona finanzas preopuladas junto con la flexibilidad para modificar el crecimiento de los ingresos, WACC, los márgenes de ganancias y otros supuestos críticos para alinearse con sus proyecciones.
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 | 203.4 | 224.0 | 235.5 | 271.8 | 249.2 | 263.1 | 277.8 | 293.3 | 309.7 | 327.0 |
| Revenue Growth, % | 0 | 10.12 | 5.15 | 15.41 | -8.34 | 5.58 | 5.58 | 5.58 | 5.58 | 5.58 |
| EBITDA | 6.3 | 9.6 | 8.1 | 155.8 | .0 | 35.8 | 37.8 | 39.9 | 42.2 | 44.5 |
| EBITDA, % | 3.08 | 4.3 | 3.42 | 57.31 | 0 | 13.62 | 13.62 | 13.62 | 13.62 | 13.62 |
| Depreciation | 3.6 | 11.0 | 4.6 | 15.1 | 9.2 | 9.4 | 9.9 | 10.5 | 11.1 | 11.7 |
| Depreciation, % | 1.77 | 4.89 | 1.96 | 5.54 | 3.71 | 3.57 | 3.57 | 3.57 | 3.57 | 3.57 |
| EBIT | 2.7 | -1.3 | 3.4 | 140.7 | -9.2 | 26.4 | 27.9 | 29.5 | 31.1 | 32.8 |
| EBIT, % | 1.31 | -0.59151 | 1.46 | 51.77 | -3.71 | 10.05 | 10.05 | 10.05 | 10.05 | 10.05 |
| Total Cash | 756.2 | 1,145.6 | 1,519.8 | 1,206.3 | 1,168.1 | 263.1 | 277.8 | 293.3 | 309.7 | 327.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 495.6 | 439.6 | 499.3 | 613.3 | 627.1 | 263.1 | 277.8 | 293.3 | 309.7 | 327.0 |
| Account Receivables, % | 243.64 | 196.26 | 211.96 | 225.61 | 251.68 | 100 | 100 | 100 | 100 | 100 |
| Inventories | -133.5 | -454.6 | -665.7 | -423.3 | .0 | -192.4 | -203.1 | -214.5 | -226.5 | -239.1 |
| Inventories, % | -65.65 | -202.94 | -282.61 | -155.72 | 0 | -73.13 | -73.13 | -73.13 | -73.13 | -73.13 |
| Accounts Payable | 11.2 | 4.6 | 1.2 | 7.8 | 39.3 | 14.0 | 14.8 | 15.7 | 16.5 | 17.4 |
| Accounts Payable, % | 5.51 | 2.04 | 0.4929 | 2.87 | 15.78 | 5.34 | 5.34 | 5.34 | 5.34 | 5.34 |
| Capital Expenditure | -1.6 | -4.4 | -2.7 | -1.9 | -2.4 | -2.9 | -3.1 | -3.3 | -3.5 | -3.6 |
| Capital Expenditure, % | -0.77621 | -1.96 | -1.16 | -0.70849 | -0.97084 | -1.11 | -1.11 | -1.11 | -1.11 | -1.11 |
| Tax Rate, % | 30.14 | 30.14 | 30.14 | 30.14 | 30.14 | 30.14 | 30.14 | 30.14 | 30.14 | 30.14 |
| EBITAT | 1.8 | -.9 | 2.5 | 101.4 | -6.5 | 18.8 | 19.8 | 20.9 | 22.1 | 23.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -347.0 | 376.0 | 152.4 | -235.2 | -405.2 | 556.4 | 23.5 | 24.8 | 26.2 | 27.6 |
| WACC, % | 13.89 | 14.11 | 14.35 | 14.25 | 13.97 | 14.11 | 14.11 | 14.11 | 14.11 | 14.11 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 552.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 28 | |||||||||
| Terminal Value | 233 | |||||||||
| Present Terminal Value | 120 | |||||||||
| Enterprise Value | 672 | |||||||||
| Net Debt | 153 | |||||||||
| Equity Value | 520 | |||||||||
| Diluted Shares Outstanding, MM | 30 | |||||||||
| Equity Value Per Share | 17.13 |
What You Will Receive
- Adjustable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Comprehensive Data: Hanmi Financial Corporation’s (HAFC) financial data pre-loaded to facilitate your analysis.
- Automated DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model tailored to meet your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Hanmi Financial Corporation (HAFC).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital tool with adjustable parameters.
- Customizable Forecast Assumptions: Alter growth projections, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Hanmi Financial Corporation (HAFC).
- Interactive Dashboard and Charts: Visual representations of key valuation metrics facilitate straightforward analysis.
How It Works
- Download: Obtain the pre-prepared Excel file featuring Hanmi Financial Corporation’s (HAFC) financial data.
- Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and instantly compare the results.
- Make Decisions: Utilize the valuation outcomes to inform your investment strategy.
Why Choose This Calculator?
- User-Friendly Interface: Perfect for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters to tailor your analysis for Hanmi Financial Corporation (HAFC).
- Real-Time Feedback: Instantly observe changes in valuation as you tweak the inputs.
- Preloaded Data: Comes equipped with Hanmi Financial Corporation’s actual financial information for swift evaluations.
- Relied Upon by Experts: A go-to tool for investors and analysts seeking data-driven insights.
Who Should Use This Product?
- Individual Investors: Gain insights to make educated decisions about trading Hanmi Financial Corporation (HAFC) stock.
- Financial Analysts: Enhance valuation assessments with comprehensive financial models tailored for Hanmi Financial Corporation (HAFC).
- Consultants: Provide clients with precise valuation analyses and insights related to Hanmi Financial Corporation (HAFC).
- Business Owners: Learn about the valuation of financial institutions like Hanmi Financial Corporation (HAFC) to inform your own business strategies.
- Finance Students: Explore valuation methodologies using real-time data and case studies involving Hanmi Financial Corporation (HAFC).
What the Template Contains
- Preloaded HAFC Data: Historical and projected financial data, including revenue, net income, and loan growth.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, expense ratios, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, liquidity, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.