|
Ameris Bancorp (ABCB) Évaluation DCF
US | Financial Services | Banks - Regional | NASDAQ
|
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Ameris Bancorp (ABCB) Bundle
Améliorez votre stratégie d'investissement avec la calculatrice DCF Ameris Bancorp (ABCB)! Explorez les données financières réelles pour Ameris Bancorp, ajustez les projections et dépenses de croissance et observez comment ces changements affectent la valeur intrinsèque de l'ABCB en temps réel.
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 | 699.2 | 1,079.1 | 1,017.3 | 1,085.4 | 1,447.4 | 1,768.2 | 2,160.1 | 2,638.8 | 3,223.7 | 3,938.1 |
| Revenue Growth, % | 0 | 54.34 | -5.73 | 6.69 | 33.35 | 22.16 | 22.16 | 22.16 | 22.16 | 22.16 |
| EBITDA | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 41.1 | 55.1 | 47.9 | 50.8 | 48.7 | 84.0 | 102.6 | 125.3 | 153.1 | 187.0 |
| Depreciation, % | 5.88 | 5.11 | 4.71 | 4.68 | 3.37 | 4.75 | 4.75 | 4.75 | 4.75 | 4.75 |
| EBIT | -41.1 | -55.1 | -47.9 | -50.8 | -48.7 | -84.0 | -102.6 | -125.3 | -153.1 | -187.0 |
| EBIT, % | -5.88 | -5.11 | -4.71 | -4.68 | -3.37 | -4.75 | -4.75 | -4.75 | -4.75 | -4.75 |
| Total Cash | 1,649.9 | 1,186.5 | 857.4 | 1,784.6 | 1,167.3 | 1,644.2 | 2,008.6 | 2,453.7 | 2,997.6 | 3,661.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 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 | -11.6 | -18.1 | -25.4 | -13.6 | -17.5 | -29.3 | -35.8 | -43.8 | -53.5 | -65.4 |
| Capital Expenditure, % | -1.66 | -1.68 | -2.5 | -1.25 | -1.21 | -1.66 | -1.66 | -1.66 | -1.66 | -1.66 |
| Tax Rate, % | 24.61 | 24.61 | 24.61 | 24.61 | 24.61 | 24.61 | 24.61 | 24.61 | 24.61 | 24.61 |
| EBITAT | -31.4 | -42.4 | -36.4 | -38.9 | -36.7 | -64.0 | -78.2 | -95.5 | -116.7 | -142.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1.8 | -5.4 | -13.9 | -1.6 | -5.5 | -9.4 | -11.5 | -14.0 | -17.1 | -20.9 |
| WACC, % | 14.85 | 14.91 | 14.82 | 14.86 | 14.77 | 14.84 | 14.84 | 14.84 | 14.84 | 14.84 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -46.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -21 | |||||||||
| Terminal Value | -166 | |||||||||
| Present Terminal Value | -83 | |||||||||
| Enterprise Value | -130 | |||||||||
| Net Debt | -527 | |||||||||
| Equity Value | 398 | |||||||||
| Diluted Shares Outstanding, MM | 69 | |||||||||
| Equity Value Per Share | 5.76 |
What You Will Receive
- Authentic Ameris Data: Preloaded financials – encompassing revenue to EBIT – derived from actual and projected figures.
- Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Adjustments: Automatic recalculations to assess the effect of changes on Ameris Bancorp’s fair value.
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and in-depth projections.
- Efficient and Precise: Avoid constructing models from the ground up while ensuring accuracy and adaptability.
Key Features
- 🔍 Real-Life ABCB Financials: Pre-filled historical and projected data for Ameris Bancorp (ABCB).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Ameris Bancorp’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Ameris Bancorp’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the prebuilt Excel template containing Ameris Bancorp’s (ABCB) data.
- Step 2: Review 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 recalculated results, including Ameris Bancorp’s (ABCB) intrinsic value.
- Step 5: Utilize the outputs to make informed investment decisions or create reports.
Why Choose This Calculator for Ameris Bancorp (ABCB)?
- Designed for Financial Experts: A sophisticated tool utilized by analysts, CFOs, and financial consultants.
- Accurate Financial Data: Ameris 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 metrics.
- User-Friendly Interface: Step-by-step instructions simplify the process for all users.
Who Should Use This Product?
- Finance Students: Explore financial modeling techniques and apply them using real data from Ameris Bancorp (ABCB).
- Academics: Integrate industry-standard models into your lectures or research focused on Ameris Bancorp (ABCB).
- Investors: Validate your investment strategies and evaluate valuation scenarios for Ameris Bancorp (ABCB) stock.
- Analysts: Enhance your analysis process with a customizable DCF model tailored for Ameris Bancorp (ABCB).
- Small Business Owners: Understand the analytical approaches used for large public companies like Ameris Bancorp (ABCB).
What the Template Contains
- Historical Data: Includes Ameris Bancorp’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Ameris Bancorp’s 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 Ameris Bancorp’s 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.