Capital Bancorp, Inc. (CBNK) DCF Valuation

Capital Bancorp, Inc. (CBNK) Évaluation DCF

US | Financial Services | Banks - Regional | NASDAQ
Capital Bancorp, Inc. (CBNK) DCF Valuation

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

Compatible MAC/PC, entièrement débloqué

Aucune Expertise N'Est Requise; Facile À Suivre

Capital Bancorp, Inc. (CBNK) Bundle

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

TOTAL:

Rationalisez votre analyse et améliorez la précision avec notre calculatrice DCF (CBNK)! Équipée de données réelles de Capital Bancorp, Inc. et d'hypothèses personnalisables, cet outil vous permet de prévoir, d'évaluer et de valoriser le capital bancorp comme un investisseur chevronné.


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 134.2 167.3 170.0 157.0 183.7 200.1 217.9 237.3 258.5 281.5
Revenue Growth, % 0 24.67 1.58 -7.64 17.03 8.91 8.91 8.91 8.91 8.91
EBITDA 37.0 55.1 55.7 46.7 .0 49.2 53.6 58.4 63.6 69.3
EBITDA, % 27.59 32.92 32.75 29.75 0 24.6 24.6 24.6 24.6 24.6
Depreciation 1.9 1.2 1.4 .5 2.2 1.8 2.0 2.1 2.3 2.5
Depreciation, % 1.41 0.72074 0.84246 0.30129 1.21 0.89615 0.89615 0.89615 0.89615 0.89615
EBIT 35.1 53.9 54.2 46.2 -2.2 47.4 51.7 56.3 61.3 66.7
EBIT, % 26.18 32.2 31.91 29.44 -1.21 23.7 23.7 23.7 23.7 23.7
Total Cash 244.3 364.2 312.2 245.5 228.9 200.1 217.9 237.3 258.5 281.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 11.5 .0
Account Receivables, % 0 0 0 7.32 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 1.1 .5 1.0 5.6 9.4 4.2 4.5 4.9 5.4 5.9
Accounts Payable, % 0.84493 0.28268 0.60655 3.56 5.11 2.08 2.08 2.08 2.08 2.08
Capital Expenditure -.3 .0 -1.6 -2.2 -2.2 -1.5 -1.6 -1.7 -1.9 -2.1
Capital Expenditure, % -0.19894 -0.014343 -0.91188 -1.37 -1.17 -0.7345 -0.7345 -0.7345 -0.7345 -0.7345
Tax Rate, % 25.96 25.96 25.96 25.96 25.96 25.96 25.96 25.96 25.96 25.96
EBITAT 25.8 40.0 41.8 35.9 -1.6 35.7 38.9 42.4 46.1 50.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 28.6 40.5 42.2 27.2 13.7 27.9 39.4 42.9 46.7 50.8
WACC, % 15.53 15.63 16.01 16.07 15.61 15.77 15.77 15.77 15.77 15.77
PV UFCF
SUM PV UFCF 131.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 52
Terminal Value 377
Present Terminal Value 181
Enterprise Value 313
Net Debt -171
Equity Value 484
Diluted Shares Outstanding, MM 15
Equity Value Per Share 33.05

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real CBNK financials.
  • Real-World Data: Historical data and forward-looking estimates (as illustrated in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Quickly observe how your inputs affect Capital 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

  • Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Capital Bancorp, Inc. (CBNK).
  • WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs for precise calculations.
  • Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates to fit your analysis.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Capital Bancorp, Inc. (CBNK).
  • Interactive Dashboard and Charts: Visual representations that highlight key valuation metrics for straightforward analysis.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Capital Bancorp, Inc.'s (CBNK) 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 view the recalculated results, including Capital Bancorp, Inc.'s (CBNK) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Capital Bancorp, Inc. (CBNK)?

  • Accurate Data: Up-to-date Capital Bancorp financials provide dependable valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and financial consultants.
  • User-Friendly: Easy-to-navigate design and clear instructions ensure accessibility for all users.

Who Should Use This Product?

  • Professional Investors: Construct detailed and dependable valuation models for analyzing portfolios involving Capital Bancorp, Inc. (CBNK).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Deliver precise valuation insights for clients focused on Capital Bancorp, Inc. (CBNK).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Banking and Finance Enthusiasts: Gain insights into how financial institutions like Capital Bancorp, Inc. (CBNK) are valued in the marketplace.

What the Template Contains

  • Historical Data: Includes Capital Bancorp, Inc.’s (CBNK) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Capital Bancorp, Inc.’s (CBNK) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital for Capital Bancorp, Inc. (CBNK).
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions for Capital Bancorp, Inc. (CBNK).
  • Quarterly and Annual Statements: A complete breakdown of Capital Bancorp, Inc.’s (CBNK) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically for Capital Bancorp, Inc. (CBNK).


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.