TowneBank (TOWN) DCF Valuation

Townebank (ville) Valation DCF

US | Financial Services | Banks - Regional | NASDAQ
TowneBank (TOWN) 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
  • Aucune Expertise N'Est Requise; Facile À Suivre

TowneBank (TOWN) Bundle

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

TOTAL: $121 $71

Évaluez les perspectives financières de Townebank comme un expert! Cette calculatrice (ville) DCF vous fournit des données financières pré-remplies et la flexibilité pour modifier la croissance des revenus, le WACC, les marges et autres hypothèses essentielles pour s'aligner sur vos projections.


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 563.2 662.2 679.0 686.4 675.4 708.5 743.2 779.6 817.8 857.9
Revenue Growth, % 0.00 17.58 2.53 1.09 -1.59 4.90 4.90 4.90 4.90 4.90
EBITDA 205.6 230.4 311.0 265.7 220.4 267.0 280.1 293.8 308.2 323.3
EBITDA, % 36.51 34.79 45.80 38.72 32.64 37.69 37.69 37.69 37.69 37.69
Depreciation 28.4 29.1 28.8 28.7 34.2 32.5 34.1 35.8 37.5 39.4
Depreciation, % 5.05 4.39 4.24 4.18 5.07 4.59 4.59 4.59 4.59 4.59
EBIT 177.2 201.3 282.2 237.1 186.2 234.5 246.0 258.1 270.7 284.0
EBIT, % 31.46 30.40 41.56 34.54 27.57 33.10 33.10 33.10 33.10 33.10
Total Cash 1,883.9 3,232.5 5,102.8 152.6 189.0 0.0 0.0 0.0 0.0 0.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0.00 0.00 0.00 0.00 0.00
Inventories .0 .0 .0 .0 .0 0.0 0.0 0.0 0.0 0.0
Inventories, % 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable .0 .0 .0 .0 .0 0.0 0.0 0.0 0.0 0.0
Accounts Payable, % 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital Expenditure -36.7 -45.8 -31.2 -52.3 -44.1 -45.6 -47.9 -50.2 -52.7 -55.2
Capital Expenditure, % -6.52 -6.91 -4.60 -7.62 -6.53 -6.44 -6.44 -6.44 -6.44 -6.44
Tax Rate, % 21.28 27.72 23.03 20.29 17.45 21.95 21.95 21.95 21.95 21.95
EBITAT 139.5 145.5 217.2 189.0 153.7 183.0 192.0 201.4 211.3 221.6
Depreciation 28.4 29.1 28.8 28.7 34.2 32.5 34.1 35.8 37.5 39.4
Changes in Account Receivables 0.0 0.0 0.0 0.0 0.0
Changes in Inventories 0.0 0.0 0.0 0.0 0.0
Changes in Accounts Payable 0.0 0.0 0.0 0.0 0.0
Capital Expenditure -36.7 -45.8 -31.2 -52.3 -44.1 -45.6 -47.9 -50.2 -52.7 -55.2
UFCF 131.2 128.8 214.8 165.4 143.8 169.9 178.3 187.0 196.1 205.8
WACC, % 13.63 13.13 13.49 13.71 13.92 13.58 13.58 13.58 13.58 13.58
PV UFCF 149.6 138.2 127.6 117.9 108.9
SUM PV UFCF 642.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 209.9
Terminal Value 1,812.7
Present Terminal Value 959.0
Enterprise Value 1,601.1
Net Debt -669.0
Equity Value 2,270.1
Diluted Shares Outstanding, MM 75.0
Equity Value Per Share 30.27

What You Will Get

  • Real TOWN Financial Data: Pre-filled with TowneBank’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See TowneBank’s 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

  • Comprehensive Financial Data: TowneBank’s (TOWN) historical financial statements and anticipated forecasts.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Valuation: Observe TowneBank’s (TOWN) intrinsic value update instantly.
  • Intuitive Visualizations: Dashboard charts showcase valuation outcomes and essential metrics.
  • Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.

How It Works

  • Step 1: Download the prebuilt Excel template featuring TowneBank’s (TOWN) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including TowneBank’s (TOWN) intrinsic value.
  • Step 5: Make informed investment choices or create reports based on the outputs.

Why Choose This Calculator for TowneBank (TOWN)?

  • Accuracy: Reliable TowneBank financials guarantee precise data.
  • Flexibility: Built to allow users to easily test and adjust inputs.
  • Time-Saving: Avoid the complexity of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected by CFOs.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use This Product?

  • Investors: Accurately assess TowneBank’s fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis.
  • Consultants: Efficiently customize the template for valuation reports for clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading financial institutions.
  • Educators: Implement it as a teaching resource to illustrate valuation methodologies.

What the Template Contains

  • Preloaded TOWN Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.


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.