National Bank Holdings Corporation (NBHC) DCF Valuation

National Bank Holdings Corporation (NBHC) DCF Valoración

US | Financial Services | Banks - Regional | NYSE
National Bank Holdings Corporation (NBHC) 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

National Bank Holdings Corporation (NBHC) Bundle

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

TOTAL:

¡Explore las perspectivas financieras de National Bank Holdings Corporation (NBHC) con nuestra calculadora DCF fácil de usar! Ingrese sus supuestos de crecimiento, margen y costos para calcular el valor intrínseco de National Bank Holdings Corporation (NBHC) y mejorar su estrategia de inversión.


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 333.2 298.0 340.3 420.1 538.3 612.5 697.1 793.3 902.7 1,027.3
Revenue Growth, % 0 -10.58 14.2 23.45 28.13 13.8 13.8 13.8 13.8 13.8
EBITDA 123.8 128.6 102.6 .0 .0 135.3 154.0 175.3 199.4 227.0
EBITDA, % 37.16 43.14 30.16 0 0 22.09 22.09 22.09 22.09 22.09
Depreciation 9.3 8.5 10.7 .0 .0 10.8 12.3 13.9 15.9 18.1
Depreciation, % 2.79 2.85 3.16 0 0 1.76 1.76 1.76 1.76 1.76
EBIT 114.6 120.1 91.9 .0 .0 124.6 141.8 161.3 183.6 208.9
EBIT, % 34.38 40.3 27 0 0 20.34 20.34 20.34 20.34 20.34
Total Cash 1,267.5 1,537.5 901.8 190.8 655.4 545.7 621.0 706.7 804.2 915.2
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 .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
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 -4.4 -5.1 -12.4 -36.8 .0 -18.9 -21.5 -24.5 -27.9 -31.8
Capital Expenditure, % -1.31 -1.73 -3.65 -8.77 0 -3.09 -3.09 -3.09 -3.09 -3.09
Tax Rate, % 18.2 18.2 18.2 18.2 18.2 18.2 18.2 18.2 18.2 18.2
EBITAT 88.6 93.6 71.4 .0 .0 98.6 112.2 127.7 145.3 165.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 93.6 96.9 69.7 -36.8 .0 90.4 102.9 117.1 133.3 151.6
WACC, % 16.24 16.31 16.29 16.64 16.74 16.44 16.44 16.44 16.44 16.44
PV UFCF
SUM PV UFCF 371.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 155
Terminal Value 1,071
Present Terminal Value 500
Enterprise Value 871
Net Debt -23
Equity Value 895
Diluted Shares Outstanding, MM 38
Equity Value Per Share 23.28

What You Will Get

  • Real NBHC Financial Data: Pre-filled with National Bank Holdings Corporation’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See NBHC’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • 🔍 Real-Life NBHC Financials: Pre-filled historical and projected data for National Bank Holdings Corporation (NBHC).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate National Bank Holdings Corporation’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize National Bank Holdings Corporation’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 containing National Bank Holdings Corporation's (NBHC) preloaded financial data.
  • 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures to fit your analysis.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate multiple forecasts to assess various valuation outcomes for National Bank Holdings Corporation (NBHC).
  • 5. Utilize with Assurance: Deliver professional valuation insights that bolster your decision-making process.

Why Choose This Calculator for National Bank Holdings Corporation (NBHC)?

  • Accuracy: Utilizes real NBHC financials to ensure precise data.
  • Flexibility: Tailored for users to easily adjust and test different inputs.
  • Time-Saving: Eliminate the complexity of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected at the CFO level.
  • User-Friendly: Intuitive interface suitable for users without extensive financial modeling skills.

Who Should Use This Product?

  • Institutional Investors: Develop comprehensive and accurate valuation models for assessing investments in National Bank Holdings Corporation (NBHC).
  • Corporate Strategy Teams: Evaluate valuation scenarios to inform business strategies within the banking sector.
  • Financial Consultants: Deliver precise valuation insights to clients interested in National Bank Holdings Corporation (NBHC).
  • Students and Educators: Utilize real-time data to enhance learning and practice in financial modeling.
  • Finance Enthusiasts: Gain insights into how banking institutions like National Bank Holdings Corporation (NBHC) are valued in the financial market.

What the Template Contains

  • Pre-Filled Data: Includes National Bank Holdings Corporation's (NBHC) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze National Bank Holdings Corporation's (NBHC) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation 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.