Columbia Financial, Inc. (CLBK) DCF Valuation

Columbia Financial, Inc. (CLBK) Évaluation DCF

US | Financial Services | Banks - Regional | NASDAQ
Columbia Financial, Inc. (CLBK) 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

Columbia Financial, Inc. (CLBK) Bundle

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

TOTAL:

Découvrez le véritable potentiel de Columbia Financial, Inc. (CLBK) avec notre calculatrice avancée DCF! Ajustez les hypothèses critiques, explorez divers scénarios et évaluez les effets des changements sur l'évaluation de Columbia Financial - le tout dans un seul modèle Excel.


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 252.8 272.0 297.2 233.3 451.4 551.7 674.3 824.0 1,007.1 1,230.8
Revenue Growth, % 0 7.56 9.27 -21.51 93.53 22.21 22.21 22.21 22.21 22.21
EBITDA 86.6 137.8 130.2 -.2 .0 142.0 173.5 212.0 259.1 316.7
EBITDA, % 34.26 50.68 43.82 -0.10246 0 25.73 25.73 25.73 25.73 25.73
Depreciation 10.2 11.4 13.1 14.0 .0 20.6 25.2 30.8 37.6 45.9
Depreciation, % 4.05 4.18 4.41 6.02 0 3.73 3.73 3.73 3.73 3.73
EBIT 76.4 126.4 117.1 -14.3 .0 121.4 148.3 181.3 221.5 270.8
EBIT, % 30.21 46.49 39.41 -6.12 0 22 22 22 22 22
Total Cash 1,739.9 1,774.8 1,507.9 423.2 289.2 512.1 625.8 764.8 934.7 1,142.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 7,897.4
Account Receivables, % 0 0 0 0 1749.42
Inventories -452.4 -99.3 -213.1 .0 .0 -229.7 -280.8 -343.2 -419.4 -512.6
Inventories, % -178.93 -36.5 -71.72 0 0 -41.64 -41.64 -41.64 -41.64 -41.64
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 -4.6 -5.5 -7.2 -7.6 .0 -10.5 -12.9 -15.7 -19.2 -23.5
Capital Expenditure, % -1.83 -2.02 -2.42 -3.27 0 -1.91 -1.91 -1.91 -1.91 -1.91
Tax Rate, % 26.76 26.76 26.76 26.76 26.76 26.76 26.76 26.76 26.76 26.76
EBITAT 57.7 92.2 86.3 -11.2 .0 90.7 110.9 135.5 165.6 202.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 515.7 -255.0 206.1 -217.9 -7,897.4 8,117.6 149.7 183.0 223.6 273.3
WACC, % 11.36 11.07 11.15 11.68 11.1 11.27 11.27 11.27 11.27 11.27
PV UFCF
SUM PV UFCF 7,855.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 279
Terminal Value 3,007
Present Terminal Value 1,763
Enterprise Value 9,618
Net Debt 791
Equity Value 8,827
Diluted Shares Outstanding, MM 102
Equity Value Per Share 86.67

What You Will Receive

  • Adjustable Financial Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Comprehensive Data: Columbia Financial, Inc.’s (CLBK) financial information pre-loaded to facilitate your analysis.
  • Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Tailored and Professional Design: A refined Excel model that can be customized to fit your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating forecasts, confirming strategies, and enhancing efficiency.

Key Features

  • 🔍 Real-Life CLBK Financials: Pre-filled historical and projected data for Columbia Financial, Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Columbia’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Columbia’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 featuring Columbia Financial, Inc.'s (CLBK) 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 updated results, including Columbia Financial, Inc.'s (CLBK) intrinsic value.
  • Step 5: Utilize the outputs to make informed investment decisions or create comprehensive reports.

Why Choose Columbia Financial, Inc. (CLBK) Calculator?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses for comprehensive evaluation.
  • Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Columbia Financial’s intrinsic value and Net Present Value.
  • Preloaded Information: Access to historical and projected data for reliable analysis.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business advisors.

Who Should Use This Product?

  • Investors: Assess Columbia Financial, Inc.'s (CLBK) performance before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
  • Startup Founders: Understand the valuation strategies of established financial institutions like Columbia Financial, Inc.
  • Consultants: Provide comprehensive valuation assessments for your clients.
  • Students and Educators: Utilize current market data to learn and teach financial valuation principles.

What the Template Contains

  • Pre-Filled Data: Features Columbia Financial, Inc.'s (CLBK) historical financials and projections.
  • Discounted Cash Flow Model: An editable DCF valuation model with automated calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for computing WACC based on user-defined inputs.
  • Key Financial Ratios: Assess Columbia Financial, Inc.'s (CLBK) profitability, efficiency, and leverage metrics.
  • Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
  • Clear Dashboard: Visuals and tables summarizing essential valuation outcomes.


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.