|
C&F Financial Corporation (CFFI) DCF Valuation
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
C&F Financial Corporation (CFFI) Bundle
Explore the financial potential of C&F Financial Corporation (CFFI) with our user-friendly DCF Calculator! Enter your estimates for growth, margins, and expenses to calculate the intrinsic value of C&F Financial Corporation (CFFI) and shape your investment approach.
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 | 112.5 | 138.9 | 134.5 | 1.7 | 119.0 | 125.5 | 132.3 | 139.4 | 146.9 | 154.9 |
| Revenue Growth, % | 0 | 23.55 | -3.18 | -98.75 | 6977.71 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 |
| EBITDA | 27.8 | 33.4 | 42.8 | 41.3 | .0 | 45.3 | 47.8 | 50.4 | 53.1 | 55.9 |
| EBITDA, % | 24.72 | 24.04 | 31.83 | 2456.6 | 0 | 36.12 | 36.12 | 36.12 | 36.12 | 36.12 |
| Depreciation | 3.9 | 4.2 | 4.7 | 4.4 | 3.9 | 28.4 | 30.0 | 31.6 | 33.3 | 35.1 |
| Depreciation, % | 3.44 | 3.01 | 3.52 | 258.98 | 3.26 | 22.65 | 22.65 | 22.65 | 22.65 | 22.65 |
| EBIT | 23.9 | 29.2 | 38.1 | 37.0 | -3.9 | 42.0 | 44.3 | 46.7 | 49.2 | 51.8 |
| EBIT, % | 21.28 | 21.03 | 28.31 | 2197.62 | -3.26 | 33.47 | 33.47 | 33.47 | 33.47 | 33.47 |
| Total Cash | 355.2 | 373.1 | 640.8 | 539.3 | 478.8 | 125.5 | 132.3 | 139.4 | 146.9 | 154.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 6.8 | 8.1 | 6.8 | 9.0 | 10.4 | 31.5 | 33.2 | 35.0 | 36.9 | 38.9 |
| Account Receivables, % | 6.02 | 5.83 | 5.06 | 534.01 | 8.73 | 25.13 | 25.13 | 25.13 | 25.13 | 25.13 |
| Inventories | -173.3 | -96.0 | -275.6 | -36.0 | .0 | -92.6 | -97.6 | -102.9 | -108.5 | -114.3 |
| Inventories, % | -154.1 | -69.07 | -204.84 | -2140.01 | 0 | -73.81 | -73.81 | -73.81 | -73.81 | -73.81 |
| Accounts Payable | 1.3 | 1.1 | .7 | 1.0 | 3.5 | 15.5 | 16.4 | 17.3 | 18.2 | 19.2 |
| Accounts Payable, % | 1.15 | 0.79813 | 0.53147 | 56.48 | 2.93 | 12.38 | 12.38 | 12.38 | 12.38 | 12.38 |
| Capital Expenditure | -2.7 | -10.2 | -4.8 | -3.4 | -1.5 | -28.7 | -30.3 | -31.9 | -33.7 | -35.5 |
| Capital Expenditure, % | -2.41 | -7.36 | -3.56 | -201.78 | -1.23 | -22.91 | -22.91 | -22.91 | -22.91 | -22.91 |
| Tax Rate, % | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 | 19.06 |
| EBITAT | 18.9 | 22.1 | 28.7 | 29.2 | -3.1 | 32.7 | 34.5 | 36.4 | 38.3 | 40.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 187.8 | -62.8 | 209.1 | -211.4 | -35.6 | 115.9 | 38.3 | 40.4 | 42.5 | 44.8 |
| WACC, % | 10.14 | 9.91 | 9.88 | 10.15 | 10.3 | 10.08 | 10.08 | 10.08 | 10.08 | 10.08 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 223.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 46 | |||||||||
| Terminal Value | 566 | |||||||||
| Present Terminal Value | 350 | |||||||||
| Enterprise Value | 574 | |||||||||
| Net Debt | 34 | |||||||||
| Equity Value | 540 | |||||||||
| Diluted Shares Outstanding, MM | 3 | |||||||||
| Equity Value Per Share | 158.23 |
What You Will Get
- Real CFFI Financial Data: Pre-filled with C&F Financial 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 C&F Financial Corporation’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
- Pre-Loaded Data: C&F Financial Corporation’s historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Edit WACC, tax rates, revenue growth, and EBITDA margins.
- Instant Results: See C&F Financial Corporation’s intrinsic value recalculate in real time.
- Clear Visual Outputs: Dashboard charts display valuation results and key metrics.
- Built for Accuracy: A professional tool for analysts, investors, and finance experts.
How It Works
- 1. Access the Template: Download and open the Excel file containing C&F Financial Corporation’s (CFFI) preloaded data.
- 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures as needed.
- 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Evaluate multiple forecasts to assess various valuation outcomes.
- 5. Present with Confidence: Deliver professional valuation insights to back your financial decisions.
Why Choose This Calculator for C&F Financial Corporation (CFFI)?
- Accurate Data: Utilize real C&F Financial Corporation (CFFI) financials for 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 from starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and financial consultants.
- User-Friendly: Easy-to-navigate layout and detailed instructions ensure accessibility for all users.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling C&F Financial Corporation (CFFI) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for C&F Financial Corporation (CFFI).
- Consultants: Deliver professional valuation insights on C&F Financial Corporation (CFFI) to clients quickly and accurately.
- Business Owners: Understand how companies like C&F Financial Corporation (CFFI) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to C&F Financial Corporation (CFFI).
What the Template Contains
- Historical Data: Includes C&F Financial Corporation’s (CFFI) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate C&F Financial Corporation’s (CFFI) 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 C&F Financial Corporation’s (CFFI) 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.