|
Provident Financial Holdings, Inc. (PROV) 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
Provident Financial Holdings, Inc. (PROV) Bundle
Streamline your analysis and improve precision with our (PROV) DCF Calculator! Utilizing real data from Provident Financial Holdings, Inc. and customizable assumptions, this tool empowers you to forecast, assess, and value (PROV) like an experienced 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 | 40.9 | 35.2 | 36.3 | 41.1 | 38.9 | 38.6 | 38.4 | 38.1 | 37.8 | 37.5 |
Revenue Growth, % | 0 | -13.95 | 3.12 | 13.08 | -5.19 | -0.73658 | -0.73658 | -0.73658 | -0.73658 | -0.73658 |
EBITDA | 14.3 | 16.5 | 17.7 | 15.6 | 13.5 | 15.7 | 15.6 | 15.5 | 15.4 | 15.2 |
EBITDA, % | 34.93 | 46.73 | 48.76 | 38 | 34.79 | 40.64 | 40.64 | 40.64 | 40.64 | 40.64 |
Depreciation | 3.4 | 6.3 | 4.8 | 3.2 | 3.2 | 4.3 | 4.2 | 4.2 | 4.2 | 4.1 |
Depreciation, % | 8.29 | 17.8 | 13.35 | 7.76 | 8.1 | 11.06 | 11.06 | 11.06 | 11.06 | 11.06 |
EBIT | 10.9 | 10.2 | 12.9 | 12.4 | 10.4 | 11.4 | 11.3 | 11.3 | 11.2 | 11.1 |
EBIT, % | 26.64 | 28.93 | 35.41 | 30.24 | 26.68 | 29.58 | 29.58 | 29.58 | 29.58 | 29.58 |
Total Cash | 120.8 | 73.9 | 26.1 | 68.0 | 51.4 | 36.5 | 36.2 | 35.9 | 35.7 | 35.4 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 3.3 | 3.0 | 3.0 | 3.7 | 4.3 | 3.5 | 3.4 | 3.4 | 3.4 | 3.4 |
Account Receivables, % | 7.99 | 8.52 | 8.17 | 9.04 | 11.01 | 8.95 | 8.95 | 8.95 | 8.95 | 8.95 |
Inventories | -119.3 | -73.3 | -26.4 | -69.6 | .0 | -28.8 | -28.6 | -28.4 | -28.2 | -28.0 |
Inventories, % | -291.55 | -208.08 | -72.65 | -169.41 | 0 | -74.53 | -74.53 | -74.53 | -74.53 | -74.53 |
Accounts Payable | 18.8 | 17.4 | 17.9 | 17.7 | .0 | 14.5 | 14.4 | 14.3 | 14.2 | 14.1 |
Accounts Payable, % | 46.05 | 49.3 | 49.25 | 43.06 | 0 | 37.53 | 37.53 | 37.53 | 37.53 | 37.53 |
Capital Expenditure | -.2 | -.2 | -.2 | -.7 | -1.6 | -.6 | -.6 | -.6 | -.6 | -.6 |
Capital Expenditure, % | -0.55961 | -0.63899 | -0.45441 | -1.8 | -4.08 | -1.51 | -1.51 | -1.51 | -1.51 | -1.51 |
Tax Rate, % | 29.23 | 29.23 | 29.23 | 29.23 | 29.23 | 29.23 | 29.23 | 29.23 | 29.23 | 29.23 |
EBITAT | 7.7 | 7.6 | 9.1 | 8.6 | 7.4 | 8.1 | 8.1 | 8.0 | 7.9 | 7.9 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | 145.7 | -33.6 | -32.6 | 53.3 | -78.9 | 55.9 | 11.4 | 11.4 | 11.3 | 11.2 |
WACC, % | 5.97 | 6.18 | 5.98 | 5.9 | 5.99 | 6 | 6 | 6 | 6 | 6 |
PV UFCF | ||||||||||
SUM PV UFCF | 89.8 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 11 | |||||||||
Terminal Value | 285 | |||||||||
Present Terminal Value | 213 | |||||||||
Enterprise Value | 303 | |||||||||
Net Debt | 187 | |||||||||
Equity Value | 116 | |||||||||
Diluted Shares Outstanding, MM | 7 | |||||||||
Equity Value Per Share | 16.60 |
What You Will Get
- Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to develop various scenarios.
- Real-World Data: Provident Financial Holdings, Inc. (PROV) financial data pre-filled to kickstart your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A sleek Excel model designed to meet your valuation requirements.
- Built for Analysts and Investors: Perfect for testing projections, validating strategies, and enhancing efficiency.
Key Features
- Comprehensive Financial Data: Gain access to precise historical performance and future outlooks for Provident Financial Holdings, Inc. (PROV).
- Adjustable Forecast Parameters: Modify highlighted cells to tailor WACC, growth rates, and profit margins to your needs.
- Automated Calculations: Real-time updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries to help you easily interpret your valuation findings.
- Designed for All Skill Levels: A straightforward layout suitable for investors, CFOs, and consultants alike.
How It Works
- Download: Get the comprehensive Excel file featuring Provident Financial Holdings, Inc. (PROV) financial data.
- Customize: Tailor your forecasts, including revenue growth, EBITDA %, and WACC to your needs.
- Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and analyze outcomes immediately.
- Make Decisions: Leverage the valuation findings to inform your investment choices.
Why Choose This Calculator for Provident Financial Holdings, Inc. (PROV)?
- All-in-One Solution: Features DCF, WACC, and financial ratio assessments in a single interface.
- Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Provident Financial Holdings, Inc. (PROV).
- Integrated Data: Contains historical and projected data for reliable calculations.
- Expert-Level Tool: Perfect for financial analysts, investors, and business advisors.
Who Should Use This Product?
- Investors: Evaluate Provident Financial Holdings, Inc.'s (PROV) performance before making investment decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts for accuracy.
- Startup Founders: Understand the valuation processes of established financial institutions like Provident Financial Holdings, Inc. (PROV).
- Consultants: Create detailed valuation reports to support client strategies.
- Students and Educators: Leverage current financial data to learn and teach valuation principles effectively.
What the Template Contains
- Pre-Filled Data: Includes Provident Financial Holdings, Inc.'s (PROV) historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze Provident Financial Holdings, Inc.'s (PROV) profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.