|
Accueil Federal Bancorp, Inc. de Louisiane (HFBL) Valation DCF
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
Home Federal Bancorp, Inc. of Louisiana (HFBL) Bundle
Que vous soyez un investisseur ou un analyste, cette calculatrice DCF (HFBL) est votre outil de référence pour une évaluation précise. Chargé de données réelles de Home Federal Bancorp, Inc. de Louisiane, vous pouvez ajuster les prévisions et observer instantanément les effets.
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 | 18.8 | 22.0 | 20.6 | 23.5 | 20.5 | 21.1 | 21.8 | 22.4 | 23.1 | 23.8 |
| Revenue Growth, % | 0 | 17.39 | -6.42 | 13.78 | -12.61 | 3.03 | 3.03 | 3.03 | 3.03 | 3.03 |
| EBITDA | 5.5 | 7.5 | 6.8 | 7.6 | 5.3 | 6.5 | 6.7 | 6.9 | 7.1 | 7.4 |
| EBITDA, % | 29.1 | 33.94 | 32.81 | 32.57 | 26.09 | 30.9 | 30.9 | 30.9 | 30.9 | 30.9 |
| Depreciation | .7 | .7 | .8 | 1.0 | 1.3 | .9 | .9 | .9 | 1.0 | 1.0 |
| Depreciation, % | 3.48 | 3.02 | 3.7 | 4.45 | 6.24 | 4.18 | 4.18 | 4.18 | 4.18 | 4.18 |
| EBIT | 4.8 | 6.8 | 6.0 | 6.6 | 4.1 | 5.6 | 5.8 | 6.0 | 6.2 | 6.4 |
| EBIT, % | 25.62 | 30.92 | 29.11 | 28.12 | 19.85 | 26.72 | 26.72 | 26.72 | 26.72 | 26.72 |
| Total Cash | 96.9 | 134.0 | 70.4 | 64.3 | 34.9 | 21.1 | 21.8 | 22.4 | 23.1 | 23.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1.9 | 1.2 | 1.1 | 1.8 | .0 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 |
| Account Receivables, % | 9.91 | 5.28 | 5.45 | 7.63 | 0 | 5.66 | 5.66 | 5.66 | 5.66 | 5.66 |
| Inventories | -22.1 | -46.4 | -24.4 | -9.0 | .0 | -14.3 | -14.7 | -15.2 | -15.6 | -16.1 |
| Inventories, % | -117.73 | -210.47 | -118.59 | -38.2 | 0 | -67.64 | -67.64 | -67.64 | -67.64 | -67.64 |
| 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 | -1.0 | -2.4 | -2.6 | -1.2 | -2.7 | -2.0 | -2.0 | -2.1 | -2.1 | -2.2 |
| Capital Expenditure, % | -5.17 | -10.69 | -12.49 | -5.04 | -13.11 | -9.3 | -9.3 | -9.3 | -9.3 | -9.3 |
| Tax Rate, % | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 |
| EBITAT | 3.9 | 5.4 | 4.9 | 5.6 | 3.6 | 4.7 | 4.8 | 4.9 | 5.1 | 5.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 23.8 | 28.6 | -18.8 | -10.7 | -5.0 | 16.7 | 4.1 | 4.2 | 4.3 | 4.5 |
| WACC, % | 27.43 | 27.07 | 27.74 | 28.58 | 29.7 | 28.1 | 28.1 | 28.1 | 28.1 | 28.1 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 20.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 5 | |||||||||
| Terminal Value | 17 | |||||||||
| Present Terminal Value | 5 | |||||||||
| Enterprise Value | 25 | |||||||||
| Net Debt | -8 | |||||||||
| Equity Value | 34 | |||||||||
| Diluted Shares Outstanding, MM | 3 | |||||||||
| Equity Value Per Share | 10.93 |
What You Will Get
- Comprehensive HFBL Financials: Access to historical and projected data for precise valuation.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and capital expenditures to fit your analysis.
- Dynamic Calculations: Automatic computation of intrinsic value and NPV based on your inputs.
- Scenario Testing: Evaluate various scenarios to assess Home Federal Bancorp’s future prospects.
- User-Friendly Interface: Designed for industry professionals while remaining approachable for newcomers.
Key Features
- Comprehensive DCF Model: Offers detailed unlevered and levered DCF valuation frameworks tailored for Home Federal Bancorp, Inc. of Louisiana (HFBL).
- WACC Analysis Tool: Features a pre-structured Weighted Average Cost of Capital sheet with adjustable parameters.
- Customizable Forecast Variables: Easily modify growth projections, capital investments, and discount factors.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Home Federal Bancorp, Inc. of Louisiana (HFBL).
- Interactive Dashboard and Visuals: Graphical representations provide a clear overview of essential valuation metrics for straightforward analysis.
How It Works
- 1. Download the Template: Obtain and open the Excel file containing Home Federal Bancorp, Inc. of Louisiana’s (HFBL) financial data.
- 2. Modify Assumptions: Adjust critical inputs such as growth projections, WACC, and capital expenditures.
- 3. Analyze Results Immediately: The DCF model will automatically compute intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate various forecasts to assess different valuation possibilities.
- 5. Present with Assurance: Deliver expert valuation insights to reinforce your decision-making process.
Why Choose This Calculator for Home Federal Bancorp, Inc. of Louisiana (HFBL)?
- Accuracy: Utilizes real financial data from Home Federal Bancorp, Inc. to ensure precision.
- Flexibility: Tailored for users to easily adjust and experiment with various inputs.
- Time-Saving: Eliminate the need to construct a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected by CFOs.
- User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.
Who Should Use This Product?
- Finance Students: Explore financial analysis techniques and practice with real-world data from Home Federal Bancorp, Inc. of Louisiana (HFBL).
- Academics: Integrate advanced financial models into your teaching or research focused on banking institutions.
- Investors: Validate your investment strategies and evaluate the performance metrics of Home Federal Bancorp, Inc. of Louisiana (HFBL).
- Analysts: Enhance your analysis process with a ready-to-use, flexible DCF model tailored for financial institutions.
- Small Business Owners: Understand the financial evaluation methods used for assessing community banks like Home Federal Bancorp, Inc. of Louisiana (HFBL).
What the Template Contains
- Pre-Filled DCF Model: Home Federal Bancorp, Inc. of Louisiana’s (HFBL) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital specific to (HFBL).
- Financial Ratios: Assess Home Federal Bancorp, Inc. of Louisiana’s (HFBL) profitability, leverage, and efficiency.
- Editable Inputs: Modify assumptions like growth, margins, and CAPEX to suit your analysis for (HFBL).
- Financial Statements: Access annual and quarterly reports to enhance your detailed analysis of (HFBL).
- Interactive Dashboard: Effortlessly visualize key valuation metrics and results for Home Federal Bancorp, Inc. of Louisiana (HFBL).
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.