|
Columbia Banking System, Inc. (COLB) 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
Columbia Banking System, Inc. (COLB) Bundle
Designed for accuracy, our (COLB) DCF Calculator enables you to evaluate Columbia Banking System, Inc. valuation using real-world financial data while offering complete flexibility to modify all essential parameters for improved projections.
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 | 1,256.6 | 1,294.5 | 1,276.0 | 547.6 | 1,783.9 | 1,982.4 | 2,202.9 | 2,447.9 | 2,720.3 | 3,022.9 |
| Revenue Growth, % | 0 | 3.02 | -1.43 | -57.09 | 225.79 | 11.12 | 11.12 | 11.12 | 11.12 | 11.12 |
| EBITDA | 284.9 | .0 | .0 | 478.9 | .0 | 436.6 | 485.2 | 539.2 | 599.2 | 665.8 |
| EBITDA, % | 22.67 | 0 | 0 | 87.46 | 0 | 22.03 | 22.03 | 22.03 | 22.03 | 22.03 |
| Depreciation | 20.8 | 19.4 | 19.0 | 27.0 | .0 | 38.0 | 42.2 | 46.9 | 52.1 | 57.9 |
| Depreciation, % | 1.65 | 1.5 | 1.49 | 4.93 | 0 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 |
| EBIT | 264.1 | -19.4 | -19.0 | 451.9 | .0 | 398.7 | 443.0 | 492.3 | 547.1 | 607.9 |
| EBIT, % | 21.02 | -1.5 | -1.49 | 82.53 | 0 | 20.11 | 20.11 | 20.11 | 20.11 | 20.11 |
| Total Cash | 4,177.4 | 5,505.7 | 6,632.1 | 4,880.8 | 2,157.4 | 1,982.4 | 2,202.9 | 2,447.9 | 2,720.3 | 3,022.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,465.5 | 1,456.6 | 1,467.7 | 64.9 | .0 | 1,236.4 | 1,374.0 | 1,526.8 | 1,696.7 | 1,885.4 |
| Account Receivables, % | 116.62 | 112.52 | 115.02 | 11.85 | 0 | 62.37 | 62.37 | 62.37 | 62.37 | 62.37 |
| Inventories | -295.1 | -709.2 | -881.1 | -1,997.9 | .0 | -980.5 | -1,089.6 | -1,210.8 | -1,345.5 | -1,495.2 |
| Inventories, % | -23.48 | -54.78 | -69.05 | -364.87 | 0 | -49.46 | -49.46 | -49.46 | -49.46 | -49.46 |
| 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 | -12.7 | -12.0 | -15.5 | -27.1 | .0 | -32.1 | -35.7 | -39.6 | -44.0 | -48.9 |
| Capital Expenditure, % | -1.01 | -0.9259 | -1.21 | -4.95 | 0 | -1.62 | -1.62 | -1.62 | -1.62 | -1.62 |
| Tax Rate, % | 25.99 | 25.99 | 25.99 | 25.99 | 25.99 | 25.99 | 25.99 | 25.99 | 25.99 | 25.99 |
| EBITAT | 199.5 | -20.3 | -14.3 | 337.7 | .0 | 318.6 | 354.0 | 393.4 | 437.2 | 485.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -962.9 | 410.1 | 150.1 | 2,857.2 | -1,933.0 | 68.6 | 332.1 | 369.0 | 410.1 | 455.7 |
| WACC, % | 10.32 | 12.18 | 10.3 | 10.26 | 10.2 | 10.65 | 10.65 | 10.65 | 10.65 | 10.65 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,153.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 465 | |||||||||
| Terminal Value | 5,374 | |||||||||
| Present Terminal Value | 3,240 | |||||||||
| Enterprise Value | 4,394 | |||||||||
| Net Debt | 2,342 | |||||||||
| Equity Value | 2,052 | |||||||||
| Diluted Shares Outstanding, MM | 196 | |||||||||
| Equity Value Per Share | 10.47 |
What You Will Get
- Real Columbia Banking Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Columbia Banking System, Inc. (COLB).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis needs.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Columbia Banking’s fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and comprehensive projections for Columbia Banking System, Inc. (COLB).
- Time-Saving and Accurate: Avoid the hassle of building models from scratch while ensuring precision and flexibility in your financial assessments.
Key Features
- Customizable Financial Inputs: Adjust essential parameters such as loan growth, net interest margin, and operating expenses.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
- High-Precision Results: Leverages Columbia Banking System’s (COLB) actual financial data for dependable valuation insights.
- Effortless Scenario Analysis: Explore various assumptions and evaluate results with ease.
- Efficiency Booster: Streamline the valuation process without the hassle of constructing intricate models from the ground up.
How It Works
- Download: Obtain the pre-formatted Excel file containing Columbia Banking System, Inc.'s (COLB) financial data.
- Customize: Modify projections, including loan growth, net interest margin, and cost of equity.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various forecasts and instantly analyze the results.
- Make Decisions: Utilize the valuation insights to inform your investment approach.
Why Choose This Calculator for Columbia Banking System, Inc. (COLB)?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for banking.
- Adjustable Parameters: Modify the highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Columbia Banking's intrinsic value and Net Present Value.
- Loaded with Data: Offers historical and projected data for reliable analysis.
- Expert-Level Tool: Perfect for financial analysts, investors, and banking consultants.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Columbia Banking System, Inc. (COLB) stock.
- Financial Analysts: Simplify valuation processes with ready-to-use financial models for Columbia Banking System, Inc. (COLB).
- Consultants: Provide professional valuation insights for Columbia Banking System, Inc. (COLB) to clients swiftly and accurately.
- Business Owners: Gain insights into how banking institutions like Columbia Banking System, Inc. (COLB) are valued to inform your own business strategy.
- Finance Students: Master valuation techniques using real-world data and scenarios related to Columbia Banking System, Inc. (COLB).
What the Template Contains
- Pre-Filled DCF Model: Columbia Banking System, Inc.'s (COLB) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Columbia Banking System, Inc.'s (COLB) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results.
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.