Magyar Bancorp, Inc. (MGYR) DCF Valuation

Magyar Bancorp, Inc. (MGYR) DCF Valuation

US | Financial Services | Banks - Regional | NASDAQ
Magyar Bancorp, Inc. (MGYR) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Magyar Bancorp, Inc. (MGYR) Bundle

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

TOTAL:

Whether you’re an investor or analyst, this (MGYR) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from Magyar Bancorp, Inc., you can adjust forecasts and instantly observe the effects.


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 23.1 29.0 .2 30.4 31.5 33.8 36.3 39.0 42.0 45.1
Revenue Growth, % 0 25.36 -99.2 13067.1 3.55 7.43 7.43 7.43 7.43 7.43
EBITDA 4.3 9.6 12.0 11.6 11.1 15.2 16.3 17.6 18.9 20.3
EBITDA, % 18.47 32.97 5198.27 38.08 35.24 44.95 44.95 44.95 44.95 44.95
Depreciation .9 .8 .8 .8 11.0 9.8 10.5 11.3 12.1 13.0
Depreciation, % 3.69 2.88 363.2 2.76 34.98 28.86 28.86 28.86 28.86 28.86
EBIT 3.4 8.7 11.2 10.7 .1 12.2 13.1 14.1 15.1 16.3
EBIT, % 14.78 30.09 4835.06 35.31 0.25717 36.09 36.09 36.09 36.09 36.09
Total Cash 76.3 88.1 12.1 72.5 15.6 30.4 32.7 35.1 37.7 40.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4.0 3.5 3.5 .0 5.1
Account Receivables, % 17.42 12.18 1505.63 0 16.05
Inventories -68.4 -79.4 -34.7 .0 .0 -20.3 -21.8 -23.4 -25.2 -27.0
Inventories, % -295.5 -273.73 -15019.48 0 0 -60 -60 -60 -60 -60
Accounts Payable .2 .1 .1 .4 .0 2.7 2.9 3.1 3.3 3.5
Accounts Payable, % 0.82577 0.29314 36.8 1.46 0 7.87 7.87 7.87 7.87 7.87
Capital Expenditure -.1 -.4 -.4 -.3 .0 -7.0 -7.5 -8.1 -8.7 -9.3
Capital Expenditure, % -0.63554 -1.45 -167.53 -1.02 0 -20.62 -20.62 -20.62 -20.62 -20.62
Tax Rate, % 29.88 29.88 29.88 29.88 29.88 29.88 29.88 29.88 29.88 29.88
EBITAT 2.4 6.1 7.9 7.7 .1 8.6 9.3 10.0 10.7 11.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 67.6 17.9 -36.2 -22.6 5.6 29.6 13.2 14.2 15.3 16.4
WACC, % 5.14 5.13 5.14 5.15 5.13 5.14 5.14 5.14 5.14 5.14
PV UFCF
SUM PV UFCF 77.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 17
Terminal Value 533
Present Terminal Value 415
Enterprise Value 493
Net Debt 29
Equity Value 464
Diluted Shares Outstanding, MM 6
Equity Value Per Share 73.18

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real MGYR financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe how your inputs affect Magyar Bancorp’s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

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

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Magyar Bancorp, Inc.'s (MGYR) financial data.
  • 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures.
  • 3. Analyze Results Instantly: The DCF model automatically computes intrinsic value and NPV for Magyar Bancorp, Inc. (MGYR).
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation possibilities.
  • 5. Present with Assurance: Deliver professional valuation insights to back your strategic decisions regarding Magyar Bancorp, Inc. (MGYR).

Why Choose This Calculator for Magyar Bancorp, Inc. (MGYR)?

  • Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and investment consultants.
  • Accurate Financial Data: Magyar Bancorp’s historical and projected financials are preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Step-by-step guidance ensures a smooth calculation process.

Who Should Use This Product?

  • Finance Students: Explore banking fundamentals and apply concepts using real-world data from Magyar Bancorp, Inc. (MGYR).
  • Academics: Integrate banking models into your curriculum or research projects focused on financial institutions.
  • Investors: Validate your investment strategies and evaluate financial performance metrics for Magyar Bancorp, Inc. (MGYR).
  • Analysts: Enhance your analysis with a tailored, user-friendly financial model specific to Magyar Bancorp, Inc. (MGYR).
  • Small Business Owners: Understand the financial practices of public banks like Magyar Bancorp, Inc. (MGYR) to improve your own business strategies.

What the Template Contains

  • Pre-Filled DCF Model: Magyar Bancorp, Inc.’s (MGYR) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital tailored for Magyar Bancorp, Inc. (MGYR).
  • Financial Ratios: Assess Magyar Bancorp, Inc.’s (MGYR) profitability, leverage, and efficiency.
  • Editable Inputs: Modify assumptions such as growth, margins, and CAPEX to suit your scenarios.
  • Financial Statements: Comprehensive annual and quarterly reports to facilitate detailed analysis of Magyar Bancorp, Inc. (MGYR).
  • Interactive Dashboard: Effortlessly visualize key valuation metrics and results for Magyar Bancorp, Inc. (MGYR).

No products were found matching.