|
Southern First Bancshares, Inc. (SFST) 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
Southern First Bancshares, Inc. (SFST) Bundle
Découvrez la vraie valeur de Southern First Bancshares, Inc. (SFST) avec notre calculatrice avancée DCF! Ajustez les hypothèses clés, explorez divers scénarios et évaluez comment les changements influencent la valorisation de Southern First Bancshares, Inc. (SFST) - le tout dans un modèle Excel convivial.
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 | 81.4 | 77.6 | 117.2 | 101.0 | 86.3 | 90.1 | 94.2 | 98.4 | 102.8 | 107.4 |
| Revenue Growth, % | 0 | -4.77 | 51.15 | -13.81 | -14.64 | 4.48 | 4.48 | 4.48 | 4.48 | 4.48 |
| EBITDA | 37.4 | 26.0 | 63.1 | 41.8 | 22.2 | 36.1 | 37.7 | 39.4 | 41.2 | 43.1 |
| EBITDA, % | 45.91 | 33.53 | 53.84 | 41.38 | 25.79 | 40.09 | 40.09 | 40.09 | 40.09 | 40.09 |
| Depreciation | 1.9 | 2.2 | 2.3 | 3.7 | 4.8 | 2.9 | 3.1 | 3.2 | 3.4 | 3.5 |
| Depreciation, % | 2.32 | 2.82 | 1.98 | 3.66 | 5.58 | 3.27 | 3.27 | 3.27 | 3.27 | 3.27 |
| EBIT | 35.5 | 23.8 | 60.8 | 38.1 | 17.4 | 33.2 | 34.7 | 36.2 | 37.8 | 39.5 |
| EBIT, % | 43.59 | 30.71 | 51.87 | 37.72 | 20.2 | 36.82 | 36.82 | 36.82 | 36.82 | 36.82 |
| Total Cash | 121.8 | 88.1 | 162.0 | 165.1 | 162.7 | 90.1 | 94.2 | 98.4 | 102.8 | 107.4 |
| 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 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | -8.4 | -7.3 | -26.5 | -14.0 | -1.2 | -10.4 | -10.8 | -11.3 | -11.8 | -12.4 |
| Capital Expenditure, % | -10.35 | -9.38 | -22.61 | -13.81 | -1.44 | -11.52 | -11.52 | -11.52 | -11.52 | -11.52 |
| Tax Rate, % | 22.96 | 22.96 | 22.96 | 22.96 | 22.96 | 22.96 | 22.96 | 22.96 | 22.96 | 22.96 |
| EBITAT | 27.9 | 18.3 | 46.7 | 29.1 | 13.4 | 25.6 | 26.7 | 27.9 | 29.2 | 30.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 21.3 | 13.2 | 22.5 | 18.9 | 17.0 | 18.2 | 19.0 | 19.8 | 20.7 | 21.6 |
| WACC, % | 17.11 | 16.84 | 16.82 | 16.75 | 16.86 | 16.87 | 16.87 | 16.87 | 16.87 | 16.87 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 62.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 22 | |||||||||
| Terminal Value | 148 | |||||||||
| Present Terminal Value | 68 | |||||||||
| Enterprise Value | 131 | |||||||||
| Net Debt | 275 | |||||||||
| Equity Value | -144 | |||||||||
| Diluted Shares Outstanding, MM | 8 | |||||||||
| Equity Value Per Share | -17.77 |
What You Will Get
- Real SFST Financial Data: Pre-filled with Southern First Bancshares’ historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Southern First Bancshares’ intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- 🔍 Real-Life SFST Financials: Pre-filled historical and projected data for Southern First Bancshares, Inc. (SFST).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Southern First Bancshares’ intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Southern First Bancshares’ 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 Excel file.
- Step 2: Review pre-entered Southern First Bancshares, Inc. (SFST) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Southern First Bancshares, Inc. (SFST)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Southern First Bancshares, Inc. (SFST)?
- Accurate Data: Utilize real Southern First Bancshares financials for dependable valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
- Time-Saving: Pre-designed calculations streamline your process, removing the need to start from zero.
- Professional-Grade Tool: Crafted for investors, analysts, and financial consultants.
- User-Friendly: Easy-to-navigate design and clear, step-by-step guidance cater to users of all experience levels.
Who Should Use This Product?
- Professional Investors: Create comprehensive and trustworthy valuation models for analyzing investments in Southern First Bancshares, Inc. (SFST).
- Corporate Finance Teams: Explore valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Deliver precise valuation insights to clients interested in Southern First Bancshares, Inc. (SFST).
- Students and Educators: Utilize real-world financial data to enhance learning and practice in financial modeling.
- Banking and Finance Enthusiasts: Gain a deeper understanding of how regional banks like Southern First Bancshares, Inc. (SFST) are evaluated in the financial market.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations for Southern First Bancshares, Inc. (SFST).
- Real-World Data: Historical and projected financials for Southern First Bancshares, Inc. (SFST) preloaded for in-depth analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into Southern First Bancshares, Inc. (SFST).
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to Southern First Bancshares, Inc. (SFST).
- Dashboard with Visual Outputs: Charts and tables providing clear, actionable results for decision-making regarding Southern First Bancshares, Inc. (SFST).
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.