|
Village Bank and Trust Financial Corp. (VBFC) 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
Village Bank and Trust Financial Corp. (VBFC) Bundle
Améliorez votre stratégie d'investissement avec le Village Bank et Trust Financial Corp. (VBFC) Calculatrice DCF! Passez en revue les données financières authentiques, ajustez les projections et dépenses de croissance et observez instantanément comment ces modifications affectent la valeur intrinsèque de VBFC.
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 | 26.1 | 32.9 | 37.8 | 32.3 | 33.3 | 35.7 | 38.4 | 41.2 | 44.3 | 47.6 |
| Revenue Growth, % | 0 | 26.38 | 14.86 | -14.61 | 2.99 | 7.41 | 7.41 | 7.41 | 7.41 | 7.41 |
| EBITDA | 6.3 | 11.6 | 16.5 | 10.8 | 2.8 | 10.4 | 11.1 | 11.9 | 12.8 | 13.8 |
| EBITDA, % | 24.18 | 35.29 | 43.49 | 33.56 | 8.32 | 28.97 | 28.97 | 28.97 | 28.97 | 28.97 |
| Depreciation | .6 | .6 | .6 | .5 | .6 | .7 | .7 | .8 | .8 | .9 |
| Depreciation, % | 2.47 | 1.78 | 1.54 | 1.69 | 1.82 | 1.86 | 1.86 | 1.86 | 1.86 | 1.86 |
| EBIT | 5.7 | 11.0 | 15.9 | 10.3 | 2.2 | 9.7 | 10.4 | 11.2 | 12.0 | 12.9 |
| EBIT, % | 21.71 | 33.51 | 41.95 | 31.87 | 6.51 | 27.11 | 27.11 | 27.11 | 27.11 | 27.11 |
| Total Cash | 66.9 | 53.6 | 106.8 | 145.9 | 17.7 | 32.4 | 34.8 | 37.4 | 40.1 | 43.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | 3.2 | 3.7 | 3.8 | 2.2 | 2.4 | 2.6 | 2.8 | 3.0 |
| Account Receivables, % | 0 | 0 | 8.58 | 11.3 | 11.5 | 6.28 | 6.28 | 6.28 | 6.28 | 6.28 |
| Inventories | -23.6 | -48.7 | -95.9 | -20.3 | .0 | -25.3 | -27.1 | -29.1 | -31.3 | -33.6 |
| Inventories, % | -90.56 | -147.93 | -253.35 | -62.92 | 0 | -70.7 | -70.7 | -70.7 | -70.7 | -70.7 |
| Accounts Payable | .2 | .2 | .1 | .1 | .2 | .2 | .2 | .2 | .2 | .2 |
| Accounts Payable, % | 0.84788 | 0.58891 | 0.17971 | 0.21666 | 0.63112 | 0.49286 | 0.49286 | 0.49286 | 0.49286 | 0.49286 |
| Capital Expenditure | -.2 | -.3 | -.6 | -.5 | -.6 | -.5 | -.5 | -.6 | -.6 | -.7 |
| Capital Expenditure, % | -0.86323 | -0.99873 | -1.68 | -1.46 | -1.85 | -1.37 | -1.37 | -1.37 | -1.37 | -1.37 |
| Tax Rate, % | 11.41 | 11.41 | 11.41 | 11.41 | 11.41 | 11.41 | 11.41 | 11.41 | 11.41 | 11.41 |
| EBITAT | 4.5 | 8.6 | 12.5 | 8.3 | 1.9 | 7.8 | 8.4 | 9.0 | 9.7 | 10.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 28.7 | 33.9 | 56.2 | -67.6 | -18.5 | 34.8 | 10.3 | 11.1 | 11.9 | 12.8 |
| WACC, % | 8.59 | 8.51 | 8.55 | 8.65 | 9.01 | 8.66 | 8.66 | 8.66 | 8.66 | 8.66 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 66.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 13 | |||||||||
| Terminal Value | 196 | |||||||||
| Present Terminal Value | 129 | |||||||||
| Enterprise Value | 196 | |||||||||
| Net Debt | 49 | |||||||||
| Equity Value | 147 | |||||||||
| Diluted Shares Outstanding, MM | 1 | |||||||||
| Equity Value Per Share | 98.65 |
What You Will Receive
- Adjustable Financial Inputs: Effortlessly modify key assumptions (growth %, margins, WACC) to generate various scenarios.
- Actual Financial Data: Village Bank and Trust Financial Corp. (VBFC)’s financial metrics pre-loaded to facilitate your analysis.
- Automated DCF Results: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional Design: A refined Excel model tailored to meet your valuation requirements.
- Designed for Analysts and Investors: Perfect for testing forecasts, validating strategies, and improving efficiency.
Key Features
- Comprehensive DCF Calculator: Offers extensive unlevered and levered DCF valuation models tailored for Village Bank and Trust Financial Corp. (VBFC).
- WACC Calculator: Features a pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for precise calculations.
- Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates to suit your analysis needs.
- Integrated Financial Ratios: Assess profitability, leverage, and efficiency ratios specific to Village Bank and Trust Financial Corp. (VBFC).
- Dynamic Dashboard and Charts: Visual representations of key valuation metrics provide a clear overview for effective analysis.
How It Operates
- 1. Access the Template: Download and open the Excel file containing Village Bank and Trust Financial Corp.'s (VBFC) preloaded data.
- 2. Adjust Assumptions: Modify key variables such as growth rates, WACC, and capital expenditures.
- 3. View Results Immediately: The DCF model automatically calculates the intrinsic value and NPV.
- 4. Explore Scenarios: Analyze various projections to evaluate different valuation outcomes.
- 5. Utilize with Assurance: Share professional valuation insights to reinforce your decision-making.
Why Choose Village Bank and Trust Financial Corp. (VBFC)?
- All-in-One Solution: Offers a complete suite of financial tools including DCF, WACC, and ratio analyses.
- Flexible Customization: Modify yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically determines VBFC’s intrinsic value and Net Present Value.
- Rich Data Source: Comes with both historical and projected data for accurate assessments.
- Expert-Grade Resource: Perfect for financial analysts, investors, and business advisors.
Who Can Benefit from Our Services?
- Individual Investors: Gain clarity in making decisions regarding investments in Village Bank and Trust Financial Corp. (VBFC).
- Financial Analysts: Enhance valuation methodologies with accessible financial models tailored for VBFC.
- Consultants: Provide accurate valuation assessments and insights for clients focused on VBFC.
- Business Owners: Learn from the valuation strategies of established companies like Village Bank and Trust Financial Corp. (VBFC) to shape your own business approach.
- Finance Students: Master valuation principles using real-life data relevant to VBFC.
Contents of the Template
- Pre-Filled DCF Model: Village Bank and Trust Financial Corp. (VBFC)’s financial data preloaded for immediate application.
- WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
- Financial Ratios: Analyze Village Bank and Trust Financial Corp. (VBFC)’s profitability, leverage, and operational efficiency.
- Editable Inputs: Customize variables such as growth rates, profit margins, and capital expenditures to align with your scenarios.
- Financial Statements: Access annual and quarterly reports for in-depth analysis.
- Interactive Dashboard: Effortlessly visualize essential valuation metrics and outcomes.
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.