Primis Financial Corp. (FRST) DCF Valuation

Primis Financial Corp. (FRST) Évaluation DCF

US | Financial Services | Banks - Regional | NASDAQ
Primis Financial Corp. (FRST) 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
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

Primis Financial Corp. (FRST) Bundle

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

TOTAL:

Simplifiez l'évaluation Primis Financial Corp. (FRST) avec cette calculatrice DCF personnalisable! Doté de Real Primis Financial Corp. (FRST) Financials and Adjustable Forecast Intarts, vous pouvez tester les scénarios et découvrir la juste valeur de Primis Financial Corp. (FRST) en procès-verbal.


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 93.5 99.8 103.9 125.8 144.0 160.7 179.3 200.1 223.3 249.2
Revenue Growth, % 0 6.79 4.14 21.06 14.42 11.6 11.6 11.6 11.6 11.6
EBITDA 47.4 38.1 47.8 .0 .0 43.3 48.4 54.0 60.2 67.2
EBITDA, % 50.74 38.17 45.97 0 0 26.98 26.98 26.98 26.98 26.98
Depreciation 9.6 6.3 2.4 3.8 9.1 9.1 10.1 11.3 12.6 14.1
Depreciation, % 10.27 6.29 2.31 3.04 6.32 5.64 5.64 5.64 5.64 5.64
EBIT 37.8 31.8 45.4 -3.8 -9.1 34.3 38.3 42.7 47.6 53.2
EBIT, % 40.47 31.89 43.66 -3.04 -6.32 21.33 21.33 21.33 21.33 21.33
Total Cash 196.7 349.4 801.5 314.2 230.3 160.7 179.3 200.1 223.3 249.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 20.0 11.9 .0 .0
Account Receivables, % 0 20.04 11.43 0 0
Inventories -46.4 -219.3 -543.2 .0 .0 -80.2 -89.5 -99.9 -111.5 -124.4
Inventories, % -49.61 -219.7 -522.68 0 0 -49.92 -49.92 -49.92 -49.92 -49.92
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 -1.1 -1.1 -2.5 -1.0 -1.9 -2.2 -2.4 -2.7 -3.0 -3.4
Capital Expenditure, % -1.18 -1.08 -2.36 -0.80436 -1.34 -1.35 -1.35 -1.35 -1.35 -1.35
Tax Rate, % 29.94 29.94 29.94 29.94 29.94 29.94 29.94 29.94 29.94 29.94
EBITAT 32.0 24.8 35.7 -3.0 -6.4 26.8 29.9 33.4 37.2 41.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 86.8 182.9 367.7 -531.6 .8 103.8 45.7 51.0 56.9 63.5
WACC, % 23.79 22.29 22.46 22.69 20.53 22.35 22.35 22.35 22.35 22.35
PV UFCF
SUM PV UFCF 191.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 65
Terminal Value 318
Present Terminal Value 116
Enterprise Value 308
Net Debt 80
Equity Value 228
Diluted Shares Outstanding, MM 25
Equity Value Per Share 9.23

What You Will Receive

  • Comprehensive Financial Model: Utilizing Primis Financial Corp.'s (FRST) actual data for accurate DCF valuation.
  • Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other essential parameters.
  • Real-Time Calculations: Automatic updates provide immediate visibility of results as adjustments are made.
  • Professional-Grade Template: An expertly crafted Excel file tailored for high-quality valuation.
  • Flexible and Reusable: Designed for adaptability, allowing for repeated application in detailed forecasting.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Primis Financial Corp. (FRST).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with options for customization.
  • Adjustable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit your analysis.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Primis Financial Corp. (FRST).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Primis Financial Corp.'s (FRST) 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 see the recalculated results, including Primis Financial Corp.'s (FRST) intrinsic value.
  • Step 5: Utilize the outputs to make informed investment decisions or create detailed reports.

Why Choose This Calculator for Primis Financial Corp. (FRST)?

  • User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
  • Customizable Inputs: Modify assumptions easily to suit your financial assessments.
  • Real-Time Feedback: Observe immediate updates to Primis Financial Corp.'s valuation as you change inputs.
  • Preloaded Data: Comes with Primis Financial Corp.'s actual financial metrics for swift evaluations.
  • Relied Upon by Experts: A go-to tool for investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Investors: Accurately assess Primis Financial Corp.'s (FRST) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and strategic analysis.
  • Consultants: Efficiently customize the template for valuation reports tailored to clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading financial institutions.
  • Educators: Implement it as a teaching resource to illustrate various valuation methodologies.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Primis Financial Corp. (FRST) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Primis Financial Corp. (FRST).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.


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.

No products were found matching.