MainStreet Bancshares, Inc. (MNSB) DCF Valuation

MainStreet Bancshares, Inc. (MNSB) DCF Valuation

US | Financial Services | Banks - Regional | NASDAQ
MainStreet Bancshares, Inc. (MNSB) DCF Valuation

Fully Editable: Tailor To Your Needs In Excel Or Sheets

Professional Design: Trusted, Industry-Standard Templates

Investor-Approved Valuation Models

MAC/PC Compatible, Fully Unlocked

No Expertise Is Needed; Easy To Follow

MainStreet Bancshares, Inc. (MNSB) 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

Whether you’re an investor or analyst, this (MNSB) DCF Calculator is your premier resource for accurate valuation. With real data from MainStreet Bancshares, Inc. preloaded, 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 53.5 59.6 74.8 124.1 134.6 172.1 220.0 281.2 359.5 459.5
Revenue Growth, % 0.00 11.55 25.48 65.84 8.45 27.83 27.83 27.83 27.83 27.83
EBITDA 59.2 60.6 79.2 .0 .0 103.2 132.0 168.7 215.7 275.7
EBITDA, % 110.68 101.59 105.82 0.00 0.00 60.00 60.00 60.00 60.00 60.00
Depreciation 1.5 1.7 1.8 2.7 .0 3.5 4.5 5.7 7.3 9.4
Depreciation, % 2.79 2.80 2.40 2.21 0.00 2.04 2.04 2.04 2.04 2.04
EBIT 57.7 58.9 77.4 -2.7 .0 99.7 127.5 163.0 208.3 266.4
EBIT, % 107.90 98.79 103.42 -2.21 0.00 57.96 57.96 57.96 57.96 57.96
Total Cash 223.3 161.7 111.6 114.5 103.3 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 9.6 .0 11.3
Account Receivables, % 0.00 0.00 12.80 0.00 8.40
Inventories -118.3 -101.7 .0 .0 .0 -68.8 -88.0 -112.5 -143.8 -183.8
Inventories, % -221.27 -170.46 0.00 0.00 0.00 -40.00 -40.00 -40.00 -40.00 -40.00
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 -1.3 -4.3 -7.8 -6.0 -5.8 -10.0 -12.8 -16.4 -21.0 -26.8
Capital Expenditure, % -2.40 -7.21 -10.40 -4.84 -4.30 -5.83 -5.83 -5.83 -5.83 -5.83
Tax Rate, % 19.58 20.71 20.16 18.52 0.00 15.79 15.79 15.79 15.79 15.79
EBITAT 46.4 46.7 61.8 -2.2 .0 84.0 107.4 137.3 175.4 224.3
Depreciation 1.5 1.7 1.8 2.7 0.0 3.5 4.5 5.7 7.3 9.4
Changes in Account Receivables 4.0 -2.0 -2.6 -3.3 -4.3
Changes in Inventories 68.8 19.2 24.5 31.3 40.0
Changes in Accounts Payable 0.0 0.0 0.0 0.0 0.0
Capital Expenditure -1.3 -4.3 -7.8 -6.0 -5.8 -10.0 -12.8 -16.4 -21.0 -26.8
UFCF 164.9 27.5 -55.4 4.1 -17.1 150.3 116.2 148.5 189.8 242.6
WACC, % 30.82 30.47 30.66 31.03 27.94 30.18 30.18 30.18 30.18 30.18
PV UFCF 115.4 68.6 67.3 66.1 64.9
SUM PV UFCF 382.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 247.5
Terminal Value 878.1
Present Terminal Value 234.9
Enterprise Value 617.2
Net Debt 25.0
Equity Value 592.2
Diluted Shares Outstanding, MM 8.0
Equity Value Per Share 74.03

What You Will Get

  • Real MNSB Financial Data: Pre-filled with MainStreet Bancshares, Inc.'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 MainStreet Bancshares, Inc.'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

  • Real MainStreet Financials: Access precise pre-loaded historical data and future forecasts for MainStreet Bancshares, Inc. (MNSB).
  • Customizable Forecast Assumptions: Modify yellow-highlighted cells including WACC, growth rates, and profit margins.
  • Dynamic Calculations: Automatic updates to DCF, Net Present Value (NPV), and cash flow analysis tailored for MNSB.
  • Visual Dashboard: User-friendly charts and summaries to easily visualize your valuation outcomes.
  • For Professionals and Beginners: An intuitive design crafted for investors, CFOs, and consultants alike.

How It Works

  • Download: Get the pre-formatted Excel file featuring MainStreet Bancshares, Inc. (MNSB) financial data.
  • Customize: Tailor your forecasts, including revenue growth, EBITDA %, and WACC values.
  • Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and instantly compare the results.
  • Make Decisions: Leverage the valuation outcomes to inform your investment choices.

Why Choose This Calculator?

  • Designed for Financial Experts: A sophisticated tool utilized by analysts, CFOs, and financial consultants.
  • Accurate Data: MainStreet Bancshares, Inc. (MNSB)’s historical and projected financials are preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly: Step-by-step guidance ensures a seamless experience.

Who Should Use This Product?

  • Finance Students: Explore banking fundamentals and apply them with real-world data from MainStreet Bancshares, Inc. (MNSB).
  • Academics: Integrate advanced banking models into your curriculum or research initiatives.
  • Investors: Validate your investment strategies and assess performance metrics for MainStreet Bancshares, Inc. (MNSB).
  • Analysts: Enhance your analysis with a ready-to-use, customizable financial model tailored for the banking sector.
  • Small Business Owners: Understand how financial institutions like MainStreet Bancshares, Inc. (MNSB) evaluate and support local businesses.

What the Template Contains

  • Historical Data: Includes MainStreet Bancshares, Inc.'s (MNSB) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate MainStreet Bancshares, Inc.'s (MNSB) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of MainStreet Bancshares, Inc.'s (MNSB) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.


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.