|
Parke Bancorp, Inc. (PKBK) Évaluation 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
Parke Bancorp, Inc. (PKBK) Bundle
Conçu pour la précision, notre calculatrice DCF (PKBK) vous permet d'évaluer l'évaluation de Parke Bancorp, Inc. à l'aide de données financières réelles et offre une flexibilité complète pour modifier tous les paramètres essentiels pour des projections améliorées.
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 | 60.7 | 66.8 | 77.9 | 81.7 | 73.0 | 76.8 | 80.7 | 84.9 | 89.4 | 94.0 |
| Revenue Growth, % | 0 | 10.05 | 16.59 | 4.87 | -10.71 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 |
| EBITDA | 40.5 | 39.4 | 55.4 | 56.7 | .0 | 40.9 | 43.0 | 45.2 | 47.6 | 50.0 |
| EBITDA, % | 66.7 | 58.93 | 71.11 | 69.42 | 0 | 53.23 | 53.23 | 53.23 | 53.23 | 53.23 |
| Depreciation | .4 | .5 | .5 | .5 | .5 | .5 | .5 | .6 | .6 | .6 |
| Depreciation, % | 0.70977 | 0.7452 | 0.63659 | 0.5593 | 0.63599 | 0.65737 | 0.65737 | 0.65737 | 0.65737 | 0.65737 |
| EBIT | 40.1 | 38.9 | 54.9 | 56.3 | -.5 | 40.4 | 42.5 | 44.7 | 47.0 | 49.4 |
| EBIT, % | 65.99 | 58.19 | 70.48 | 68.86 | -0.63599 | 52.58 | 52.58 | 52.58 | 52.58 | 52.58 |
| Total Cash | 218.2 | 478.5 | 609.9 | 191.5 | 180.4 | 76.8 | 80.7 | 84.9 | 89.4 | 94.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 6.1 | 8.8 | 7.7 | 8.8 | 8.6 | 8.5 | 9.0 | 9.4 | 9.9 | 10.4 |
| Account Receivables, % | 9.99 | 13.13 | 9.86 | 10.73 | 11.73 | 11.09 | 11.09 | 11.09 | 11.09 | 11.09 |
| Inventories | -202.4 | -467.5 | -605.9 | -192.5 | .0 | -61.4 | -64.6 | -68.0 | -71.5 | -75.2 |
| Inventories, % | -333.32 | -699.58 | -777.63 | -235.55 | 0 | -80 | -80 | -80 | -80 | -80 |
| Accounts Payable | 2.3 | 2.3 | 1.6 | 2.7 | 4.1 | 2.8 | 2.9 | 3.1 | 3.3 | 3.4 |
| Accounts Payable, % | 3.72 | 3.5 | 2.06 | 3.26 | 5.68 | 3.64 | 3.64 | 3.64 | 3.64 | 3.64 |
| Capital Expenditure | -.6 | -.3 | -.1 | -.2 | .0 | -.2 | -.3 | -.3 | -.3 | -.3 |
| Capital Expenditure, % | -0.9782 | -0.37559 | -0.08214079 | -0.18358 | 0 | -0.3239 | -0.3239 | -0.3239 | -0.3239 | -0.3239 |
| Tax Rate, % | 24.48 | 24.48 | 24.48 | 24.48 | 24.48 | 24.48 | 24.48 | 24.48 | 24.48 | 24.48 |
| EBITAT | 29.8 | 28.4 | 40.8 | 42.0 | -.4 | 30.0 | 31.6 | 33.2 | 34.9 | 36.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 228.3 | 291.2 | 179.9 | -371.2 | -190.7 | 90.4 | 34.7 | 36.5 | 38.4 | 40.4 |
| WACC, % | 13.2 | 13.04 | 13.17 | 13.22 | 13.33 | 13.19 | 13.19 | 13.19 | 13.19 | 13.19 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 177.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 41 | |||||||||
| Terminal Value | 369 | |||||||||
| Present Terminal Value | 198 | |||||||||
| Enterprise Value | 376 | |||||||||
| Net Debt | -12 | |||||||||
| Equity Value | 388 | |||||||||
| Diluted Shares Outstanding, MM | 12 | |||||||||
| Equity Value Per Share | 31.97 |
What You Will Get
- Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Parke Bancorp’s financial data pre-loaded to facilitate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model tailored to meet your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, verifying strategies, and enhancing efficiency.
Key Features
- Comprehensive Financial Data: Parke Bancorp's historical financial statements and pre-filled forecasts.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Valuation: Observe Parke Bancorp's intrinsic value recalculating instantly.
- Intuitive Visual Outputs: Dashboard charts present valuation results and essential metrics clearly.
- Designed for Precision: A reliable tool for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Parke Bancorp data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Parke Bancorp’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Parke Bancorp, Inc. (PKBK)?
- Accurate Data: Access to real Parke Bancorp financials ensures trustworthy valuation outcomes.
- Customizable: Tailor key inputs such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Built-in calculations save you from having to start from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and financial consultants.
- User-Friendly: Easy-to-navigate design and clear instructions make it accessible for all users.
Who Should Use This Product?
- Investors: Accurately assess Parke Bancorp, Inc.’s (PKBK) fair value prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
- Consultants: Effortlessly customize the template for client valuation reports.
- Entrepreneurs: Acquire insights into the financial modeling practices of leading banks.
- Educators: Employ it as a teaching resource to illustrate valuation techniques.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Parke Bancorp, Inc. (PKBK).
- Real-World Data: Parke Bancorp’s historical and projected financials preloaded for in-depth analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into performance.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to Parke Bancorp, Inc. (PKBK).
- Dashboard with Visual Outputs: Charts and tables designed for clear and actionable 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.