Landmark Bancorp, Inc. (LARK) DCF Valuation

Landmark Bancorp, Inc. (Lark) Valoración de DCF

US | Financial Services | Banks - Regional | NASDAQ
Landmark Bancorp, Inc. (LARK) 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

Landmark Bancorp, Inc. (LARK) Bundle

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

TOTAL:

¡Mejore sus opciones de inversión con la calculadora DCF de Landmark Bancorp, Inc. (Lark)! Utilice datos financieros reales de Bancorp Bancorp, ajuste las predicciones y gastos de crecimiento, y observe instantáneamente cómo estos cambios influyen en el valor intrínseco de la alondra.


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 46.2 63.8 60.6 52.6 56.2 59.9 64.0 68.2 72.8 77.7
Revenue Growth, % 0 38.3 -5.11 -13.21 6.83 6.7 6.7 6.7 6.7 6.7
EBITDA 14.3 26.9 25.4 13.9 .0 17.0 18.1 19.3 20.6 22.0
EBITDA, % 31.06 42.09 41.97 26.42 0 28.31 28.31 28.31 28.31 28.31
Depreciation 2.2 2.6 2.6 1.4 .0 1.9 2.0 2.2 2.3 2.5
Depreciation, % 4.82 4.06 4.29 2.63 0 3.16 3.16 3.16 3.16 3.16
EBIT 12.1 24.3 22.8 12.5 .0 15.1 16.1 17.2 18.3 19.5
EBIT, % 26.24 38.03 37.68 23.79 0 25.15 25.15 25.15 25.15 25.15
Total Cash 376.7 382.1 577.3 521.5 27.1 53.7 57.3 61.2 65.3 69.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 0 0 0 0
Inventories -18.5 -91.5 -203.5 -65.1 .0 -40.8 -43.5 -46.4 -49.5 -52.9
Inventories, % -40.16 -143.29 -335.99 -123.89 0 -68.03 -68.03 -68.03 -68.03 -68.03
Accounts Payable 12.6 17.3 15.8 22.5 .0 14.8 15.8 16.8 18.0 19.2
Accounts Payable, % 27.32 27.11 26.06 42.85 0 24.67 24.67 24.67 24.67 24.67
Capital Expenditure -1.0 -.4 -1.3 -.9 -1.0 -1.0 -1.1 -1.2 -1.2 -1.3
Capital Expenditure, % -2.25 -0.56233 -2.19 -1.67 -1.77 -1.69 -1.69 -1.69 -1.69 -1.69
Tax Rate, % 13.77 13.77 13.77 13.77 13.77 13.77 13.77 13.77 13.77 13.77
EBITAT 10.7 19.5 18.0 10.9 .0 12.7 13.5 14.4 15.4 16.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 43.0 99.4 129.8 -120.2 -88.7 69.1 18.2 19.4 20.7 22.1
WACC, % 11.65 10.94 10.81 11.59 11.49 11.29 11.29 11.29 11.29 11.29
PV UFCF
SUM PV UFCF 117.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 23
Terminal Value 243
Present Terminal Value 142
Enterprise Value 259
Net Debt 67
Equity Value 192
Diluted Shares Outstanding, MM 5
Equity Value Per Share 35.12

What You Will Receive

  • Pre-Loaded Financial Model: Landmark Bancorp, Inc.’s (LARK) actual data provides accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates allow you to view results instantly as adjustments are made.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Flexible and Reusable: Designed for adaptability, enabling repeated application for in-depth forecasts.

Key Features

  • Comprehensive LARK Data: Pre-filled with Landmark Bancorp’s historical financials and future projections.
  • Customizable Financial Inputs: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures as needed.
  • Interactive Valuation Model: Automatically recalculates Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Analysis: Develop multiple forecasting scenarios to evaluate various valuation results.
  • Intuitive User Interface: Designed to be straightforward and accessible for both seasoned professionals and newcomers.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Landmark Bancorp, Inc. (LARK) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the updated results, including the intrinsic value of Landmark Bancorp, Inc. (LARK).
  • Step 5: Utilize the outputs to make informed investment decisions or create detailed reports.

Why Choose This Calculator for Landmark Bancorp, Inc. (LARK)?

  • All-in-One Solution: Combines DCF, WACC, and key financial ratio analyses tailored for LARK.
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Landmark Bancorp, Inc. (LARK).
  • Data Rich: Comes with historical and projected data to provide reliable starting points.
  • High-Quality Standards: Perfect for financial analysts, investors, and business consultants focusing on LARK.

Who Should Use Landmark Bancorp, Inc. (LARK)?

  • Finance Students: Explore banking fundamentals and apply theoretical concepts to real-world scenarios.
  • Academics: Utilize Landmark Bancorp's data for research and case studies in finance and economics.
  • Investors: Analyze investment opportunities and track performance metrics for Landmark Bancorp, Inc. (LARK).
  • Analysts: Enhance your analysis with comprehensive financial models tailored for banking institutions.
  • Small Business Owners: Understand how banking operations impact local businesses and the economy.

What the Template Contains

  • Pre-Filled DCF Model: Landmark Bancorp, Inc.’s (LARK) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Landmark Bancorp’s (LARK) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and 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.