|
Magyar Bancorp, Inc. (MGYR) 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
Magyar Bancorp, Inc. (MGYR) Bundle
Ya sea que sea un inversionista o analista, esta calculadora DCF (MGYR) es su recurso de referencia para una valoración precisa. Cargados con datos reales de Magyar Bancorp, Inc., puede ajustar los pronósticos y observar instantáneamente los efectos.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23.1 | 29.0 | .2 | 30.4 | 31.5 | 33.8 | 36.3 | 39.0 | 42.0 | 45.1 |
| Revenue Growth, % | 0 | 25.36 | -99.2 | 13067.1 | 3.55 | 7.43 | 7.43 | 7.43 | 7.43 | 7.43 |
| EBITDA | 4.3 | 9.6 | 12.0 | 11.6 | 11.1 | 15.2 | 16.3 | 17.6 | 18.9 | 20.3 |
| EBITDA, % | 18.47 | 32.97 | 5198.27 | 38.08 | 35.24 | 44.95 | 44.95 | 44.95 | 44.95 | 44.95 |
| Depreciation | .9 | .8 | .8 | .8 | 11.0 | 9.8 | 10.5 | 11.3 | 12.1 | 13.0 |
| Depreciation, % | 3.69 | 2.88 | 363.2 | 2.76 | 34.98 | 28.86 | 28.86 | 28.86 | 28.86 | 28.86 |
| EBIT | 3.4 | 8.7 | 11.2 | 10.7 | .1 | 12.2 | 13.1 | 14.1 | 15.1 | 16.3 |
| EBIT, % | 14.78 | 30.09 | 4835.06 | 35.31 | 0.25717 | 36.09 | 36.09 | 36.09 | 36.09 | 36.09 |
| Total Cash | 76.3 | 88.1 | 12.1 | 72.5 | 15.6 | 30.4 | 32.7 | 35.1 | 37.7 | 40.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4.0 | 3.5 | 3.5 | .0 | 5.1 | 9.9 | 10.6 | 11.4 | 12.2 | 13.1 |
| Account Receivables, % | 17.42 | 12.18 | 1505.63 | 0 | 16.05 | 29.13 | 29.13 | 29.13 | 29.13 | 29.13 |
| Inventories | -68.4 | -79.4 | -34.7 | .0 | .0 | -20.3 | -21.8 | -23.4 | -25.2 | -27.0 |
| Inventories, % | -295.5 | -273.73 | -15019.48 | 0 | 0 | -60 | -60 | -60 | -60 | -60 |
| Accounts Payable | .2 | .1 | .1 | .4 | .0 | 2.7 | 2.9 | 3.1 | 3.3 | 3.5 |
| Accounts Payable, % | 0.82577 | 0.29314 | 36.8 | 1.46 | 0 | 7.87 | 7.87 | 7.87 | 7.87 | 7.87 |
| Capital Expenditure | -.1 | -.4 | -.4 | -.3 | .0 | -7.0 | -7.5 | -8.1 | -8.7 | -9.3 |
| Capital Expenditure, % | -0.63554 | -1.45 | -167.53 | -1.02 | 0 | -20.62 | -20.62 | -20.62 | -20.62 | -20.62 |
| Tax Rate, % | 29.88 | 29.88 | 29.88 | 29.88 | 29.88 | 29.88 | 29.88 | 29.88 | 29.88 | 29.88 |
| EBITAT | 2.4 | 6.1 | 7.9 | 7.7 | .1 | 8.6 | 9.3 | 10.0 | 10.7 | 11.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 67.6 | 17.9 | -36.2 | -22.6 | 5.6 | 29.6 | 13.2 | 14.2 | 15.3 | 16.4 |
| WACC, % | 4.85 | 4.85 | 4.86 | 4.87 | 4.85 | 4.86 | 4.86 | 4.86 | 4.86 | 4.86 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 78.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 17 | |||||||||
| Terminal Value | 586 | |||||||||
| Present Terminal Value | 462 | |||||||||
| Enterprise Value | 540 | |||||||||
| Net Debt | 29 | |||||||||
| Equity Value | 512 | |||||||||
| Diluted Shares Outstanding, MM | 6 | |||||||||
| Equity Value Per Share | 80.72 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real MGYR financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe how your inputs affect Magyar Bancorp’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
- 🔍 Real-Life MGYR Financials: Pre-filled historical and projected data for Magyar Bancorp, Inc. (MGYR).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Magyar Bancorp's intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Magyar Bancorp's valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- 1. Access the Template: Download and open the Excel file featuring Magyar Bancorp, Inc.'s (MGYR) financial data.
- 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures.
- 3. Analyze Results Instantly: The DCF model automatically computes intrinsic value and NPV for Magyar Bancorp, Inc. (MGYR).
- 4. Explore Scenarios: Evaluate various forecasts to assess different valuation possibilities.
- 5. Present with Assurance: Deliver professional valuation insights to back your strategic decisions regarding Magyar Bancorp, Inc. (MGYR).
Why Choose This Calculator for Magyar Bancorp, Inc. (MGYR)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and investment consultants.
- Accurate Financial Data: Magyar Bancorp’s historical and projected financials are preloaded for precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly Interface: Step-by-step guidance ensures a smooth calculation process.
Who Should Use This Product?
- Finance Students: Explore banking fundamentals and apply concepts using real-world data from Magyar Bancorp, Inc. (MGYR).
- Academics: Integrate banking models into your curriculum or research projects focused on financial institutions.
- Investors: Validate your investment strategies and evaluate financial performance metrics for Magyar Bancorp, Inc. (MGYR).
- Analysts: Enhance your analysis with a tailored, user-friendly financial model specific to Magyar Bancorp, Inc. (MGYR).
- Small Business Owners: Understand the financial practices of public banks like Magyar Bancorp, Inc. (MGYR) to improve your own business strategies.
What the Template Contains
- Pre-Filled DCF Model: Magyar Bancorp, Inc.’s (MGYR) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital tailored for Magyar Bancorp, Inc. (MGYR).
- Financial Ratios: Assess Magyar Bancorp, Inc.’s (MGYR) profitability, leverage, and efficiency.
- Editable Inputs: Modify assumptions such as growth, margins, and CAPEX to suit your scenarios.
- Financial Statements: Comprehensive annual and quarterly reports to facilitate detailed analysis of Magyar Bancorp, Inc. (MGYR).
- Interactive Dashboard: Effortlessly visualize key valuation metrics and results for Magyar Bancorp, Inc. (MGYR).
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.