Independent Bank Corporation (IBCP) DCF Valuation

Independent Bank Corporation (IBCP) DCF Valoración

US | Financial Services | Banks - Regional | NASDAQ
Independent Bank Corporation (IBCP) 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

Independent Bank Corporation (IBCP) Bundle

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

TOTAL:

Como inversor o analista, la calculadora DCF de la Corporación Bancaria Independent (IBCP) es su recurso de referencia para una valoración precisa. Con datos reales de Independent Bank Corporation (IBCP) ya cargados, puede ajustar fácilmente los pronósticos y observar instantáneamente los efectos.


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 164.1 197.5 199.0 204.6 200.5 211.5 223.1 235.3 248.2 261.8
Revenue Growth, % 0 20.37 0.766 2.78 -1.99 5.48 5.48 5.48 5.48 5.48
EBITDA 63.8 78.6 83.7 83.9 79.4 85.2 89.8 94.8 100.0 105.4
EBITDA, % 38.89 39.81 42.04 41 39.61 40.27 40.27 40.27 40.27 40.27
Depreciation 6.3 6.3 6.4 6.1 5.7 6.8 7.2 7.6 8.0 8.4
Depreciation, % 3.83 3.2 3.2 2.97 2.87 3.21 3.21 3.21 3.21 3.21
EBIT 57.5 72.3 77.3 77.8 73.7 78.4 82.7 87.2 92.0 97.0
EBIT, % 35.06 36.62 38.84 38.02 36.75 37.06 37.06 37.06 37.06 37.06
Total Cash 584.1 1,190.9 1,522.3 853.7 169.5 204.9 216.2 228.0 240.5 253.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 42.8 62.5 66.1 128.9 .0
Account Receivables, % 26.05 31.62 33.23 63.01 0
Inventories -77.6 -131.8 -122.6 -91.3 .0 -93.2 -98.3 -103.7 -109.3 -115.3
Inventories, % -47.31 -66.72 -61.59 -44.65 0 -44.05 -44.05 -44.05 -44.05 -44.05
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 -4.9 -4.4 -5.8 -5.7 -6.0 -5.9 -6.2 -6.6 -6.9 -7.3
Capital Expenditure, % -3.01 -2.22 -2.93 -2.78 -3 -2.79 -2.79 -2.79 -2.79 -2.79
Tax Rate, % 19.83 19.83 19.83 19.83 19.83 19.83 19.83 19.83 19.83 19.83
EBITAT 46.3 58.4 62.9 63.4 59.1 63.4 66.8 70.5 74.4 78.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 82.5 94.8 50.5 -30.3 96.4 92.3 69.3 73.1 77.1 81.4
WACC, % 15.39 15.43 15.48 15.49 15.37 15.43 15.43 15.43 15.43 15.43
PV UFCF
SUM PV UFCF 262.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 83
Terminal Value 618
Present Terminal Value 301
Enterprise Value 564
Net Debt -41
Equity Value 605
Diluted Shares Outstanding, MM 21
Equity Value Per Share 28.56

What You Will Get

  • Real IBCP Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Independent Bank Corporation (IBCP).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Independent Bank Corporation’s (IBCP) fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections specific to Independent Bank Corporation (IBCP).
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility in your financial assessments.

Key Features

  • Customizable Financial Inputs: Adjust essential parameters such as loan growth, interest margins, and operational costs.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other key metrics.
  • High Precision Results: Leverages Independent Bank Corporation’s (IBCP) actual financial data for accurate valuation insights.
  • Simplified Scenario Analysis: Easily explore various assumptions and assess their impacts on outcomes.
  • Efficiency Booster: Streamlines the valuation process, removing the need for complex model construction.

How It Works

  • Download: Get the ready-to-use Excel file featuring Independent Bank Corporation’s (IBCP) financial data.
  • Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and compare results instantly.
  • Make Decisions: Utilize the valuation outcomes to inform your investment strategy.

Why Choose This Calculator?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis needs.
  • Real-Time Insights: Witness immediate updates to Independent Bank Corporation’s (IBCP) valuation as you tweak inputs.
  • Preloaded Data: Comes with Independent Bank Corporation’s (IBCP) actual financial information for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Professional Investors: Create comprehensive and accurate valuation models for assessing IBCP's performance.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights for Independent Bank Corporation (IBCP) to clients.
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Banking Enthusiasts: Gain insights into how banking institutions like Independent Bank Corporation (IBCP) are valued in the financial landscape.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Independent Bank Corporation (IBCP) 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 Independent Bank Corporation (IBCP).
  • 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.