|
Valoración de DCF de Norwood Financial Corp. (NWFL) |
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
Compatible con MAC / PC, completamente desbloqueado
No Se Necesita Experiencia; Fáciles De Seguir
Norwood Financial Corp. (NWFL) Bundle
¡Maximice la eficiencia y mejore la precisión con nuestra calculadora DCF (NWFL)! Utilizando datos auténticos de Norwood Financial Corp. y suposiciones personalizables, esta herramienta le permite pronosticar, analizar y evaluar (NWFL) como un inversor experimentado.
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 | 58.3 | 73.6 | 78.3 | 64.6 | 112.6 | 137.8 | 168.6 | 206.3 | 252.4 | 308.8 |
| Revenue Growth, % | 0 | 26.4 | 6.37 | -17.47 | 74.16 | 22.36 | 22.36 | 22.36 | 22.36 | 22.36 |
| EBITDA | 19.8 | 32.5 | 38.0 | 22.6 | .0 | 44.5 | 54.4 | 66.6 | 81.5 | 99.8 |
| EBITDA, % | 33.99 | 44.09 | 48.46 | 34.97 | 0 | 32.3 | 32.3 | 32.3 | 32.3 | 32.3 |
| Depreciation | 1.4 | 1.6 | 1.6 | 1.5 | 1.4 | 2.8 | 3.4 | 4.2 | 5.1 | 6.3 |
| Depreciation, % | 2.46 | 2.18 | 2.01 | 2.26 | 1.22 | 2.03 | 2.03 | 2.03 | 2.03 | 2.03 |
| EBIT | 18.4 | 30.9 | 36.4 | 21.1 | -1.4 | 41.7 | 51.0 | 62.4 | 76.4 | 93.5 |
| EBIT, % | 31.53 | 41.91 | 46.45 | 32.71 | -1.22 | 30.27 | 30.27 | 30.27 | 30.27 | 30.27 |
| Total Cash | 338.3 | 613.5 | 450.8 | 66.1 | 425.4 | 137.8 | 168.6 | 206.3 | 252.4 | 308.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 6.2 | 5.9 | 6.9 | .0 | 1,702.3 | 35.1 | 43.0 | 52.6 | 64.4 | 78.8 |
| Account Receivables, % | 10.7 | 8 | 8.83 | 0 | 1512.05 | 25.51 | 25.51 | 25.51 | 25.51 | 25.51 |
| Inventories | -118.9 | -214.3 | -39.1 | .0 | .0 | -68.9 | -84.3 | -103.1 | -126.2 | -154.4 |
| Inventories, % | -204.08 | -291.03 | -49.95 | 0 | 0 | -49.99 | -49.99 | -49.99 | -49.99 | -49.99 |
| Accounts Payable | 1.6 | 1.2 | 2.7 | 10.5 | 12.6 | 9.7 | 11.9 | 14.5 | 17.8 | 21.8 |
| Accounts Payable, % | 2.75 | 1.63 | 3.39 | 16.26 | 11.21 | 7.05 | 7.05 | 7.05 | 7.05 | 7.05 |
| Capital Expenditure | -.7 | -1.3 | -2.2 | -1.4 | .0 | -2.2 | -2.7 | -3.3 | -4.0 | -4.9 |
| Capital Expenditure, % | -1.29 | -1.71 | -2.75 | -2.18 | 0 | -1.59 | -1.59 | -1.59 | -1.59 | -1.59 |
| Tax Rate, % | 37.98 | 37.98 | 37.98 | 37.98 | 37.98 | 37.98 | 37.98 | 37.98 | 37.98 | 37.98 |
| EBITAT | 15.1 | 24.9 | 29.2 | 16.8 | -.9 | 32.1 | 39.2 | 48.0 | 58.8 | 71.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 130.0 | 120.6 | -146.1 | -7.5 | -1,699.6 | 1,765.8 | 49.7 | 60.8 | 74.4 | 91.1 |
| WACC, % | 18.26 | 18.02 | 17.95 | 17.76 | 14.79 | 17.36 | 17.36 | 17.36 | 17.36 | 17.36 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,658.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 93 | |||||||||
| Terminal Value | 605 | |||||||||
| Present Terminal Value | 272 | |||||||||
| Enterprise Value | 1,930 | |||||||||
| Net Debt | 86 | |||||||||
| Equity Value | 1,845 | |||||||||
| Diluted Shares Outstanding, MM | 8 | |||||||||
| Equity Value Per Share | 229.09 |
What You Will Receive
- Adjustable Forecast Parameters: Modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Comprehensive Financial Data: Norwood Financial Corp. (NWFL) financial information pre-loaded to facilitate your analysis.
- Automated DCF Calculations: The model computes Net Present Value (NPV) and intrinsic value automatically.
- Tailored and Professional Design: A refined Excel template that customizes to your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Customizable Financial Inputs: Adjust essential parameters such as loan growth, interest rates, and operating expenses.
- Instant Valuation Metrics: Automatically computes intrinsic value, net present value (NPV), and other key financial indicators.
- High-Precision Estimates: Leverages Norwood Financial Corp.'s (NWFL) actual financial data for accurate valuation results.
- Streamlined Scenario Testing: Easily explore various assumptions and analyze different outcomes.
- Efficiency Booster: Remove the hassle of constructing intricate financial models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Norwood Financial Corp. (NWFL) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Norwood Financial Corp.'s (NWFL) intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose Norwood Financial Corp. (NWFL) Calculator?
- User-Friendly Interface: Tailored for both novice users and seasoned professionals.
- Customizable Inputs: Adjust parameters effortlessly to suit your financial analysis.
- Real-Time Valuation: Observe immediate updates to Norwood’s valuation with each input change.
- Preloaded Data: Comes with Norwood’s current financial metrics for swift evaluations.
- Relied Upon by Experts: A go-to tool for investors and analysts aiming for informed decision-making.
Who Should Use Norwood Financial Corp. (NWFL)?
- Institutional Investors: Develop comprehensive and precise valuation models for investment analysis.
- Financial Analysts: Evaluate valuation scenarios to inform corporate strategy and decision-making.
- Investment Advisors: Offer clients reliable valuation assessments for Norwood Financial Corp. (NWFL) stock.
- Academics and Students: Utilize real market data to enhance learning and practice in financial modeling.
- Finance Enthusiasts: Gain insights into how financial institutions like Norwood Financial Corp. (NWFL) are valued in the industry.
What the Template Contains
- Historical Data: Includes Norwood Financial Corp.'s (NWFL) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Norwood Financial Corp.'s (NWFL) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Norwood Financial Corp.'s (NWFL) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.