|
First United Corporation (FUNC) Évaluation DCF |
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
First United Corporation (FUNC) Bundle
Améliorez vos stratégies d'investissement avec la calculatrice (FUNC) DCF! Utiliser les données financières réelles de First United Corporation, ajuster les projections et les dépenses de croissance et visualiser instantanément comment ces modifications affectent la valeur intrinsèque de (FUNC).
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 | 67.1 | 73.7 | 75.7 | 69.7 | 79.8 | 83.6 | 87.6 | 91.7 | 96.1 | 100.7 |
| Revenue Growth, % | 0 | 9.74 | 2.75 | -7.88 | 14.44 | 4.76 | 4.76 | 4.76 | 4.76 | 4.76 |
| EBITDA | 21.3 | 29.7 | 36.8 | .0 | .0 | 20.2 | 21.2 | 22.2 | 23.2 | 24.3 |
| EBITDA, % | 31.8 | 40.37 | 48.66 | 0 | 0 | 24.17 | 24.17 | 24.17 | 24.17 | 24.17 |
| Depreciation | 3.6 | 3.4 | 3.6 | 4.9 | .0 | 3.6 | 3.8 | 4.0 | 4.2 | 4.4 |
| Depreciation, % | 5.29 | 4.66 | 4.82 | 7.05 | 0 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 |
| EBIT | 17.8 | 26.3 | 33.2 | -4.9 | .0 | 16.6 | 17.3 | 18.2 | 19.0 | 19.9 |
| EBIT, % | 26.5 | 35.72 | 43.84 | -7.05 | 0 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 |
| Total Cash | 376.3 | 402.5 | 200.2 | 49.8 | 171.5 | 78.8 | 82.6 | 86.5 | 90.6 | 94.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 19.6 | .0 | 35.6 | 7.5 | 7.5 | 16.1 | 16.9 | 17.7 | 18.5 | 19.4 |
| Account Receivables, % | 29.23 | 0 | 47.08 | 10.74 | 9.37 | 19.28 | 19.28 | 19.28 | 19.28 | 19.28 |
| Inventories | -165.1 | -125.0 | -85.1 | .0 | .0 | -50.2 | -52.5 | -55.0 | -57.7 | -60.4 |
| Inventories, % | -245.91 | -169.72 | -112.44 | 0 | 0 | -60 | -60 | -60 | -60 | -60 |
| Accounts Payable | 16.7 | 15.8 | .2 | .6 | .0 | 7.9 | 8.3 | 8.7 | 9.1 | 9.6 |
| Accounts Payable, % | 24.95 | 21.43 | 0.19952 | 0.87781 | 0 | 9.49 | 9.49 | 9.49 | 9.49 | 9.49 |
| Capital Expenditure | -1.6 | -1.1 | -3.6 | -.4 | .0 | -1.5 | -1.6 | -1.7 | -1.8 | -1.8 |
| Capital Expenditure, % | -2.39 | -1.53 | -4.72 | -0.50632 | 0 | -1.83 | -1.83 | -1.83 | -1.83 | -1.83 |
| Tax Rate, % | 24.46 | 24.46 | 24.46 | 24.46 | 24.46 | 24.46 | 24.46 | 24.46 | 24.46 | 24.46 |
| EBITAT | 13.4 | 19.8 | 25.0 | -3.8 | .0 | 12.5 | 13.1 | 13.8 | 14.4 | 15.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 177.5 | .7 | -66.1 | -55.7 | -.6 | 64.1 | 17.4 | 18.2 | 19.1 | 20.0 |
| WACC, % | 14.98 | 14.95 | 14.99 | 15.24 | 15 | 15.03 | 15.03 | 15.03 | 15.03 | 15.03 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 101.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 20 | |||||||||
| Terminal Value | 156 | |||||||||
| Present Terminal Value | 78 | |||||||||
| Enterprise Value | 179 | |||||||||
| Net Debt | -12 | |||||||||
| Equity Value | 191 | |||||||||
| Diluted Shares Outstanding, MM | 7 | |||||||||
| Equity Value Per Share | 29.16 |
What You Will Get
- Real First United Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for First United Corporation (FUNC).
- 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 First United Corporation’s (FUNC) fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections specific to First United Corporation (FUNC).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for First United Corporation (FUNC).
Key Features
- Comprehensive Financial Data: Gain access to precise pre-loaded historical figures and future forecasts for First United Corporation (FUNC).
- Adjustable Forecast Parameters: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries to help visualize your valuation outcomes.
- Suitable for All Skill Levels: Designed with a straightforward layout for investors, CFOs, and consultants alike.
How It Works
- Download the Template: Gain immediate access to the Excel-based FUNC DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically recalculates First United Corporation’s intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential valuation changes.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis.
Why Choose First United Corporation (FUNC)?
- Streamlined Processes: Eliminate the hassle of manual calculations – our tools are ready for immediate use.
- Enhanced Accuracy: Dependable financial metrics and methodologies minimize valuation discrepancies.
- Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
- User-Friendly Design: Intuitive visuals and outputs facilitate straightforward analysis of results.
- Endorsed by Professionals: Crafted for experts who prioritize accuracy and functionality.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for portfolio evaluation of First United Corporation (FUNC).
- Corporate Finance Teams: Examine valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in First United Corporation (FUNC) stock.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Banking and Finance Enthusiasts: Gain insights into how financial institutions like First United Corporation (FUNC) are valued within the market.
What the Template Contains
- Pre-Filled Data: Contains First United Corporation’s historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Assess First United Corporation’s profitability, efficiency, and leverage.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visual summaries with charts and tables highlighting key 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.