|
Premier Financial Corp. (PFC) DCF Valuation
US | Financial Services | Banks - Regional | NASDAQ
|
- ✓ 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
Premier Financial Corp. (PFC) Bundle
Optimize your time and improve precision with our Premier Financial Corp. (PFC) DCF Calculator! Utilizing real data from Premier Financial Corp. and customizable assumptions, this tool empowers you to forecast, analyze, and value Premier Financial Corp. (PFC) just like a seasoned investor.
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 | 288.7 | 307.3 | 305.1 | 300.6 | 392.7 | 426.9 | 464.2 | 504.6 | 548.7 | 596.5 |
| Revenue Growth, % | 0 | 6.46 | -0.73049 | -1.48 | 30.64 | 8.72 | 8.72 | 8.72 | 8.72 | 8.72 |
| EBITDA | 107.7 | 171.0 | 140.7 | .0 | .0 | 118.8 | 129.1 | 140.4 | 152.6 | 165.9 |
| EBITDA, % | 37.3 | 55.65 | 46.13 | 0 | 0 | 27.82 | 27.82 | 27.82 | 27.82 | 27.82 |
| Depreciation | 13.0 | 12.5 | 11.1 | 15.1 | .0 | 14.7 | 16.0 | 17.4 | 18.9 | 20.5 |
| Depreciation, % | 4.49 | 4.07 | 3.63 | 5.01 | 0 | 3.44 | 3.44 | 3.44 | 3.44 | 3.44 |
| EBIT | 94.7 | 158.5 | 129.7 | -15.1 | .0 | 104.1 | 113.1 | 123.0 | 133.7 | 145.4 |
| EBIT, % | 32.81 | 51.58 | 42.5 | -5.01 | 0 | 24.38 | 24.38 | 24.38 | 24.38 | 24.38 |
| Total Cash | 895.9 | 1,367.8 | 1,168.2 | 114.8 | 1,240.0 | 374.1 | 406.8 | 442.2 | 480.8 | 522.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | 6,436.5 | 85.4 | 92.8 | 100.9 | 109.7 | 119.3 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 1639.16 | 20 | 20 | 20 | 20 | 20 |
| Inventories | -185.0 | -182.5 | -157.5 | .0 | .0 | -149.5 | -162.6 | -176.7 | -192.1 | -208.9 |
| Inventories, % | -64.1 | -59.38 | -51.62 | 0 | 0 | -35.02 | -35.02 | -35.02 | -35.02 | -35.02 |
| 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 | -5.4 | -3.0 | -5.6 | -7.1 | -2.6 | -6.6 | -7.1 | -7.8 | -8.4 | -9.2 |
| Capital Expenditure, % | -1.86 | -0.98365 | -1.83 | -2.37 | -0.66061 | -1.54 | -1.54 | -1.54 | -1.54 | -1.54 |
| Tax Rate, % | 20.38 | 20.38 | 20.38 | 20.38 | 20.38 | 20.38 | 20.38 | 20.38 | 20.38 | 20.38 |
| EBITAT | 75.4 | 105.5 | 94.8 | -11.3 | .0 | 77.8 | 84.6 | 92.0 | 100.0 | 108.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 268.0 | 112.5 | 75.3 | -160.8 | -6,439.0 | 6,586.5 | 99.0 | 107.6 | 117.0 | 127.2 |
| WACC, % | 10.01 | 10.01 | 10.01 | 10.01 | 10.01 | 10.01 | 10.01 | 10.01 | 10.01 | 10.01 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 6,309.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 130 | |||||||||
| Terminal Value | 1,621 | |||||||||
| Present Terminal Value | 1,006 | |||||||||
| Enterprise Value | 7,315 | |||||||||
| Net Debt | -83 | |||||||||
| Equity Value | 7,399 | |||||||||
| Diluted Shares Outstanding, MM | 36 | |||||||||
| Equity Value Per Share | 206.78 |
What You Will Get
- Pre-Filled Financial Model: Premier Financial Corp. (PFC)’s actual data enables precise DCF valuation.
- Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
- Instant Calculations: Automatic updates ensure you see results as you make changes.
- Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
- Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.
Key Features
- Comprehensive Financial Data: Premier Financial Corp.'s (PFC) historical financial statements and pre-filled projections.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Valuation: View Premier Financial Corp.'s (PFC) intrinsic value update instantly.
- Intuitive Visualizations: Dashboard graphs illustrate valuation outcomes and essential metrics.
- Designed for Precision: A reliable tool for analysts, investors, and finance professionals.
How It Works
- Download the Template: Gain immediate access to the Excel-based PFC DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other key factors.
- Instant Calculations: The model automatically recalculates Premier Financial Corp.’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis.
Why Choose Premier Financial Corp. (PFC) Calculator?
- Reliable Data: Utilize authentic Premier Financial Corp. (PFC) financials for trustworthy valuation outcomes.
- Flexible Options: Modify essential variables such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficiency Boost: Built-in calculations save you time by eliminating the need for initial setups.
- Professional Quality: Tailored for investors, analysts, and financial consultants.
- Easy to Use: User-friendly design and clear, step-by-step guidance simplify the process for everyone.
Who Should Use Premier Financial Corp. (PFC)?
- Finance Students: Master financial analysis techniques and apply them to real-world scenarios.
- Academics: Integrate advanced financial models into your research or teaching materials.
- Investors: Evaluate your investment strategies and assess the financial health of Premier Financial Corp. (PFC).
- Analysts: Enhance your analytical process with a customizable financial modeling tool.
- Small Business Owners: Understand the financial metrics used to evaluate successful public companies like Premier Financial Corp. (PFC).
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations specific to Premier Financial Corp. (PFC).
- Real-World Data: Premier Financial Corp.’s historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for deeper insights into performance.
- Key Ratios: Built-in analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables for clear, actionable results related to Premier Financial Corp. (PFC).
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.