South Plains Financial, Inc. (SPFI) DCF Valuation

South Plains Financial, Inc. (SPFI) DCF Valuation

US | Financial Services | Banks - Regional | NASDAQ
South Plains Financial, Inc. (SPFI) 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

South Plains Financial, Inc. (SPFI) Bundle

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

TOTAL:

Looking to evaluate the intrinsic value of South Plains Financial, Inc.? Our (SPFI) DCF Calculator integrates real-world data with comprehensive customization features, allowing you to refine your forecasts and enhance your investment strategies.


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 221.6 219.2 214.6 211.0 240.9 246.5 252.3 258.1 264.2 270.3
Revenue Growth, % 0 -1.05 -2.1 -1.71 14.2 2.33 2.33 2.33 2.33 2.33
EBITDA .0 91.6 80.1 .0 .0 39.0 39.9 40.8 41.8 42.8
EBITDA, % 0 41.76 37.33 0 0 15.82 15.82 15.82 15.82 15.82
Depreciation 6.5 6.5 5.1 .0 6.5 5.4 5.5 5.7 5.8 5.9
Depreciation, % 2.93 2.96 2.38 0 2.7 2.2 2.2 2.2 2.2 2.2
EBIT -6.5 85.1 75.0 .0 -6.5 33.6 34.4 35.2 36.0 36.8
EBIT, % -2.93 38.8 34.95 0 -2.7 13.62 13.62 13.62 13.62 13.62
Total Cash 1,103.4 1,211.3 936.6 952.9 631.4 246.5 252.3 258.1 264.2 270.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 15.2 13.9 16.4 20.9 21.7
Account Receivables, % 6.88 6.34 7.66 9.9 9
Inventories -315.5 -500.7 .0 .0 .0 -98.6 -100.9 -103.3 -105.7 -108.1
Inventories, % -142.41 -228.4 0 0 0 -40 -40 -40 -40 -40
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 -3.3 -2.9 -4.5 -4.7 .0 -3.5 -3.6 -3.7 -3.8 -3.9
Capital Expenditure, % -1.49 -1.33 -2.08 -2.22 0 -1.43 -1.43 -1.43 -1.43 -1.43
Tax Rate, % 21.45 21.45 21.45 21.45 21.45 21.45 21.45 21.45 21.45 21.45
EBITAT -5.2 68.2 59.7 .0 -5.1 26.7 27.3 28.0 28.6 29.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 298.3 258.3 -442.9 -9.1 .6 129.3 31.1 31.8 32.6 33.3
WACC, % 17.05 17.05 16.97 16.88 16.82 16.95 16.95 16.95 16.95 16.95
PV UFCF
SUM PV UFCF 185.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 34
Terminal Value 227
Present Terminal Value 104
Enterprise Value 290
Net Debt -54
Equity Value 344
Diluted Shares Outstanding, MM 17
Equity Value Per Share 20.10

What You Will Receive

  • Pre-Filled Financial Model: South Plains Financial, Inc.'s (SPFI) actual data provides an accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other crucial factors.
  • Real-Time Calculations: Automatic updates allow you to view results instantly as you make adjustments.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Flexible and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for South Plains Financial, Inc. (SPFI).
  • WACC Calculator: Includes a pre-built Weighted Average Cost of Capital sheet with customizable parameters specific to SPFI.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit SPFI's financial outlook.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios for South Plains Financial, Inc. (SPFI).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for quick analysis of SPFI.

How It Works

  • Download: Obtain the comprehensive Excel file featuring South Plains Financial, Inc. (SPFI) financial data.
  • Customize: Tailor your forecasts, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and instantly compare results.
  • Make Decisions: Leverage the valuation findings to inform your investment strategy.

Why Choose This Calculator?

  • Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and financial consultants.
  • Accurate Financial Data: South Plains Financial’s (SPFI) 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 experience throughout the process.

Who Should Use South Plains Financial, Inc. (SPFI)?

  • Investors: Gain insights and make informed decisions with SPFI's robust financial services.
  • Financial Analysts: Streamline your analysis with SPFI's comprehensive financial reports and data.
  • Consultants: Easily tailor SPFI's offerings for client presentations or strategic recommendations.
  • Finance Enthusiasts: Enhance your knowledge of the financial sector through SPFI's industry insights and resources.
  • Educators and Students: Utilize SPFI as a case study for practical applications in finance education.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled South Plains Financial, Inc. (SPFI) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for South Plains Financial, Inc. (SPFI).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.


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.

No products were found matching.