![]() |
La première de l'évaluation DCF de Long Island Corporation (FLIC)
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
The First of Long Island Corporation (FLIC) Bundle
Améliorez vos stratégies d'investissement avec la calculatrice (FLIC) DCF! Explorez des données financières authentiques de la première de Long Island Corporation, ajustez les prédictions et les dépenses de croissance et observez comment ces ajustements influencent la valeur intrinsèque de (flic) 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 | 110.8 | 116.1 | 119.4 | 128.1 | 93.5 | 90.7 | 88.0 | 85.3 | 82.8 | 80.3 |
Revenue Growth, % | 0 | 4.81 | 2.81 | 7.33 | -27.01 | -3.01 | -3.01 | -3.01 | -3.01 | -3.01 |
EBITDA | 56.0 | 55.9 | 62.0 | 64.5 | 35.2 | 43.3 | 42.0 | 40.7 | 39.5 | 38.3 |
EBITDA, % | 50.55 | 48.14 | 51.92 | 50.36 | 37.66 | 47.73 | 47.73 | 47.73 | 47.73 | 47.73 |
Depreciation | 6.2 | 6.4 | 8.7 | 6.3 | 5.8 | 5.3 | 5.2 | 5.0 | 4.9 | 4.7 |
Depreciation, % | 5.61 | 5.49 | 7.27 | 4.93 | 6.15 | 5.89 | 5.89 | 5.89 | 5.89 | 5.89 |
EBIT | 49.8 | 49.5 | 53.3 | 58.2 | 29.5 | 38.0 | 36.8 | 35.7 | 34.6 | 33.6 |
EBIT, % | 44.94 | 42.65 | 44.65 | 45.44 | 31.51 | 41.84 | 41.84 | 41.84 | 41.84 | 41.84 |
Total Cash | 736.5 | 873.9 | 778.0 | 747.6 | 60.9 | 84.4 | 81.8 | 79.4 | 77.0 | 74.7 |
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 | -2.9 | -3.0 | -7.7 | -3.6 | -2.9 | -3.2 | -3.1 | -3.0 | -2.9 | -2.8 |
Capital Expenditure, % | -2.6 | -2.59 | -6.45 | -2.81 | -3.06 | -3.5 | -3.5 | -3.5 | -3.5 | -3.5 |
Tax Rate, % | 10.96 | 10.96 | 10.96 | 10.96 | 10.96 | 10.96 | 10.96 | 10.96 | 10.96 | 10.96 |
EBITAT | 41.6 | 41.2 | 43.1 | 46.9 | 26.2 | 31.7 | 30.7 | 29.8 | 28.9 | 28.0 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | 44.9 | 44.6 | 44.1 | 49.6 | 29.1 | 33.8 | 32.8 | 31.8 | 30.9 | 29.9 |
WACC, % | 9.22 | 9.2 | 9.01 | 8.99 | 9.66 | 9.21 | 9.21 | 9.21 | 9.21 | 9.21 |
PV UFCF | ||||||||||
SUM PV UFCF | 123.9 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 31 | |||||||||
Terminal Value | 423 | |||||||||
Present Terminal Value | 272 | |||||||||
Enterprise Value | 396 | |||||||||
Net Debt | 507 | |||||||||
Equity Value | -110 | |||||||||
Diluted Shares Outstanding, MM | 23 | |||||||||
Equity Value Per Share | -4.87 |
What You Will Receive
- Authentic FLIC Data: Preloaded financial information – from revenue to EBIT – based on actual and projected metrics.
- Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Updates: Automatic recalculations to evaluate the effects of changes on FLIC’s fair value.
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and detailed forecasting.
- Efficient and Precise: Avoid constructing models from the ground up while ensuring accuracy and adaptability.
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 various financial metrics.
- High-Precision Results: Leverages The First of Long Island Corporation’s (FLIC) actual financial data for accurate valuation predictions.
- Simplified Scenario Testing: Easily explore various assumptions and analyze outcomes side by side.
- Efficiency Booster: Avoid the complexity of constructing detailed valuation models from the ground up.
How It Works
- 1. Access the Template: Download and open the Excel file featuring The First of Long Island Corporation’s (FLIC) preloaded data.
- 2. Modify Assumptions: Adjust critical inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results Quickly: The DCF model automatically calculates intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation possibilities.
- 5. Present with Assurance: Deliver professional valuation insights to bolster your decision-making.
Why Choose This Calculator for The First of Long Island Corporation (FLIC)?
- User-Friendly Interface: Perfect for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Valuation: Monitor immediate updates to FLIC’s valuation as you tweak the inputs.
- Preloaded Data: Comes with FLIC’s actual financial metrics for swift evaluations.
- Endorsed by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Investors: Accurately assess The First of Long Island Corporation’s (FLIC) fair value prior to making investment choices.
- CFOs: Utilize a high-quality DCF model for financial reporting and analysis specific to FLIC.
- Consultants: Easily modify the template for valuation reports tailored to FLIC clients.
- Entrepreneurs: Acquire knowledge on financial modeling practices employed by leading companies like FLIC.
- Educators: Implement it as a teaching resource to illustrate valuation techniques relevant to FLIC.
What the Template Contains
- Preloaded FLIC Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
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.