Orange County Bancorp, Inc. (OBT) DCF Valuation

Orange County Bancorp, Inc. (OBT) Évaluation DCF

US | Financial Services | Banks - Regional | NASDAQ
Orange County Bancorp, Inc. (OBT) 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

Compatible MAC/PC, entièrement débloqué

Aucune Expertise N'Est Requise; Facile À Suivre

Orange County Bancorp, Inc. (OBT) Bundle

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

TOTAL:

Vous cherchez à déterminer la valeur intrinsèque d'Orange County Bancorp, Inc.? Notre calculatrice (OBT) DCF intègre des données réelles avec des fonctionnalités de personnalisation étendues, vous permettant d'affiner vos prévisions et d'améliorer vos choix d'investissement.


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 59.7 72.0 89.9 93.9 127.2 154.4 187.3 227.3 275.8 334.7
Revenue Growth, % 0 20.64 24.77 4.53 35.43 21.34 21.34 21.34 21.34 21.34
EBITDA 15.8 28.3 32.0 39.1 .0 44.2 53.6 65.0 78.9 95.7
EBITDA, % 26.47 39.34 35.57 41.64 0 28.6 28.6 28.6 28.6 28.6
Depreciation 1.6 1.7 1.7 2.0 1.9 3.2 3.9 4.7 5.8 7.0
Depreciation, % 2.61 2.3 1.88 2.09 1.53 2.08 2.08 2.08 2.08 2.08
EBIT 14.2 26.7 30.3 37.1 -1.9 40.9 49.7 60.3 73.1 88.8
EBIT, % 23.86 37.04 33.69 39.54 -1.53 26.52 26.52 26.52 26.52 26.52
Total Cash 451.3 771.0 619.5 147.4 594.1 154.4 187.3 227.3 275.8 334.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 6.3 6.6 6.3 5.9 6.7
Account Receivables, % 10.54 9.22 7.03 6.32 5.25
Inventories -127.5 -312.8 -92.4 .0 .0 -92.6 -112.4 -136.4 -165.5 -200.8
Inventories, % -213.59 -434.29 -102.82 0 0 -60 -60 -60 -60 -60
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 -.7 -2.0 -1.5 -3.5 -1.7 -3.3 -4.0 -4.9 -5.9 -7.2
Capital Expenditure, % -1.16 -2.72 -1.72 -3.76 -1.36 -2.14 -2.14 -2.14 -2.14 -2.14
Tax Rate, % 19.92 19.92 19.92 19.92 19.92 19.92 19.92 19.92 19.92 19.92
EBITAT 11.5 21.3 24.4 29.5 -1.6 32.8 39.8 48.2 58.5 71.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 133.6 205.9 -195.6 -64.1 -2.1 120.1 56.9 69.0 83.8 101.6
WACC, % 11.29 11.23 11.3 11.19 11.26 11.26 11.26 11.26 11.26 11.26
PV UFCF
SUM PV UFCF 318.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 104
Terminal Value 1,120
Present Terminal Value 657
Enterprise Value 976
Net Debt -7
Equity Value 983
Diluted Shares Outstanding, MM 11
Equity Value Per Share 86.95

What You Will Get

  • Editable Forecast Inputs: Easily adjust assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Orange County Bancorp, Inc.'s (OBT) financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A sleek Excel model that can be tailored to your valuation requirements.
  • Built for Analysts and Investors: Perfect for testing forecasts, validating strategies, and enhancing efficiency.

Key Features

  • 🔍 Real-Life OBT Financials: Pre-filled historical and projected data for Orange County Bancorp, Inc. (OBT).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Orange County Bancorp’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Orange County Bancorp’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Orange County Bancorp, Inc. (OBT) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see recalculated results, including the intrinsic value of Orange County Bancorp, Inc. (OBT).
  • Step 5: Utilize the outputs to make informed investment choices or create detailed reports.

Why Choose This Calculator for Orange County Bancorp, Inc. (OBT)?

  • Accurate Data: Utilize authentic financials from Orange County Bancorp for trustworthy valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Ready-made calculations save you the hassle of starting anew.
  • Professional-Grade Tool: Crafted for investors, analysts, and financial consultants.
  • User-Friendly: Easy-to-navigate design and detailed instructions ensure accessibility for all users.

Who Should Use Orange County Bancorp, Inc. (OBT)?

  • Investors: Gain insights into investment opportunities with our comprehensive financial tools.
  • Financial Analysts: Streamline your analysis with our user-friendly financial modeling resources.
  • Consultants: Easily tailor our materials for impactful client presentations and reports.
  • Finance Enthusiasts: Enhance your knowledge of banking and finance with practical examples from the industry.
  • Educators and Students: Utilize our resources as a valuable asset in finance-related educational programs.

What the Template Contains

  • Pre-Filled Data: Includes Orange County Bancorp, Inc.'s (OBT) historical financials and forecasts.
  • 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: Analyze Orange County Bancorp, Inc.'s (OBT) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.


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.