|
German American Bancorp, Inc. (GABC) 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
German American Bancorp, Inc. (GABC) Bundle
Looking to determine the intrinsic value of German American Bancorp, Inc.? Our (GABC) DCF Calculator integrates real-world data with extensive customization features, allowing you to refine your projections and enhance your investment choices.
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 | 190.7 | 209.7 | 220.3 | 259.7 | 250.7 | 269.1 | 288.9 | 310.2 | 333.0 | 357.5 |
| Revenue Growth, % | 0 | 9.96 | 5.04 | 17.9 | -3.47 | 7.36 | 7.36 | 7.36 | 7.36 | 7.36 |
| EBITDA | 80.7 | 84.5 | 111.6 | 109.3 | 113.1 | 118.6 | 127.4 | 136.7 | 146.8 | 157.6 |
| EBITDA, % | 42.33 | 40.28 | 50.64 | 42.08 | 45.1 | 44.09 | 44.09 | 44.09 | 44.09 | 44.09 |
| Depreciation | 9.5 | 9.5 | 8.5 | 10.4 | 9.6 | 11.4 | 12.2 | 13.1 | 14.1 | 15.2 |
| Depreciation, % | 4.98 | 4.54 | 3.87 | 3.99 | 3.81 | 4.24 | 4.24 | 4.24 | 4.24 | 4.24 |
| EBIT | 71.2 | 74.9 | 103.0 | 98.9 | 103.5 | 107.2 | 115.1 | 123.6 | 132.7 | 142.4 |
| EBIT, % | 37.35 | 35.74 | 46.77 | 38.09 | 41.28 | 39.85 | 39.85 | 39.85 | 39.85 | 39.85 |
| Total Cash | 105.9 | 347.0 | 397.6 | 119.6 | 115.3 | 187.1 | 200.8 | 215.6 | 231.5 | 248.5 |
| 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 | -124.7 | -367.6 | -417.9 | -271.3 | .0 | -196.7 | -211.1 | -226.7 | -243.3 | -261.2 |
| Inventories, % | -65.39 | -175.28 | -189.69 | -104.46 | 0 | -73.08 | -73.08 | -73.08 | -73.08 | -73.08 |
| Accounts Payable | 44.1 | 51.8 | 43.6 | 43.7 | .0 | 45.5 | 48.8 | 52.4 | 56.3 | 60.4 |
| Accounts Payable, % | 23.15 | 24.7 | 19.78 | 16.84 | 0 | 16.9 | 16.9 | 16.9 | 16.9 | 16.9 |
| Capital Expenditure | -9.4 | -7.1 | -4.7 | -7.9 | -5.7 | -8.5 | -9.1 | -9.8 | -10.5 | -11.2 |
| Capital Expenditure, % | -4.91 | -3.37 | -2.13 | -3.02 | -2.29 | -3.15 | -3.15 | -3.15 | -3.15 | -3.15 |
| Tax Rate, % | 17.13 | 17.13 | 17.13 | 17.13 | 17.13 | 17.13 | 17.13 | 17.13 | 17.13 | 17.13 |
| EBITAT | 59.2 | 62.1 | 84.3 | 81.6 | 85.8 | 88.6 | 95.2 | 102.2 | 109.7 | 117.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 228.2 | 315.1 | 130.2 | -62.3 | -225.5 | 333.7 | 116.1 | 124.7 | 133.8 | 143.7 |
| WACC, % | 10.73 | 10.72 | 10.67 | 10.7 | 10.72 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 663.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 147 | |||||||||
| Terminal Value | 1,684 | |||||||||
| Present Terminal Value | 1,013 | |||||||||
| Enterprise Value | 1,676 | |||||||||
| Net Debt | 49 | |||||||||
| Equity Value | 1,627 | |||||||||
| Diluted Shares Outstanding, MM | 30 | |||||||||
| Equity Value Per Share | 55.06 |
What You Will Get
- Comprehensive GABC Financial Data: Pre-filled with German American Bancorp’s historical and projected data for accurate analysis.
- Fully Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Watch GABC’s intrinsic value update in real-time as you modify inputs.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- User-Friendly Interface: Intuitive layout and clear guidance suitable for all levels of expertise.
Key Features
- Real-Life GABC Data: Pre-filled with German American Bancorp’s historical financials and forward-looking projections.
- Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
- Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
- User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.
How It Works
- Step 1: Download the Excel file for German American Bancorp, Inc. (GABC).
- Step 2: Review the pre-filled financial data and forecasts for (GABC).
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the results and utilize the outputs for your investment decisions regarding (GABC).
Why Choose This Calculator?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis needs.
- Real-Time Insights: Observe immediate updates to German American Bancorp, Inc.'s (GABC) valuation as you change inputs.
- Preloaded Data: Comes with German American Bancorp, Inc.'s (GABC) actual financial metrics for swift evaluations.
- Relied Upon by Experts: Favored by investors and financial analysts for making well-informed choices.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and trustworthy valuation models for assessing investments in German American Bancorp, Inc. (GABC).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in German American Bancorp, Inc. (GABC).
- Students and Educators: Utilize real-world financial data to enhance learning and practice in financial modeling.
- Banking Enthusiasts: Gain insights into the valuation methods used for community banks like German American Bancorp, Inc. (GABC).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled German American Bancorp, Inc. (GABC) 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 German American Bancorp, Inc. (GABC).
- 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.