|
Avaliação DCF do Banco da Carolina do Sul (BKSC)
US | Financial Services | Banks - Regional | NASDAQ
|
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
Bank of South Carolina Corporation (BKSC) Bundle
Simplifique a avaliação do Bank of South Carolina Corporation (BKSC) com esta calculadora DCF personalizável! Com o Real Bank of South Carolina Corporation (BKSC) e os insumos de previsão ajustável, você pode testar vários cenários e descobrir o valor justo do Banco da Carolina do Sul (BKSC) em minutos.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20.3 | 20.3 | 21.2 | 21.0 | 26.1 | 27.9 | 29.8 | 31.9 | 34.1 | 36.5 |
| Revenue Growth, % | 0 | 0.21459 | 4.45 | -1.34 | 24.41 | 6.94 | 6.94 | 6.94 | 6.94 | 6.94 |
| EBITDA | 9.7 | 8.8 | 9.2 | 9.0 | 7.3 | 11.5 | 12.3 | 13.1 | 14.0 | 15.0 |
| EBITDA, % | 47.91 | 43.5 | 43.44 | 42.9 | 27.94 | 41.14 | 41.14 | 41.14 | 41.14 | 41.14 |
| Depreciation | .2 | .4 | .4 | .4 | .4 | .5 | .5 | .5 | .6 | .6 |
| Depreciation, % | 1.14 | 2.07 | 1.94 | 1.71 | 1.43 | 1.66 | 1.66 | 1.66 | 1.66 | 1.66 |
| EBIT | 9.5 | 8.4 | 8.8 | 8.6 | 6.9 | 11.0 | 11.8 | 12.6 | 13.5 | 14.4 |
| EBIT, % | 46.78 | 41.43 | 41.5 | 41.18 | 26.51 | 39.48 | 39.48 | 39.48 | 39.48 | 39.48 |
| Total Cash | 149.5 | 183.1 | 352.5 | 298.9 | 263.1 | 27.9 | 29.8 | 31.9 | 34.1 | 36.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | 2.4 | .5 | .5 | .6 | .6 | .7 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 9.13 | 1.83 | 1.83 | 1.83 | 1.83 | 1.83 |
| Inventories | -50.4 | -49.9 | -141.5 | -29.9 | .0 | -22.3 | -23.9 | -25.5 | -27.3 | -29.2 |
| Inventories, % | -248.35 | -245.44 | -666.1 | -142.72 | 0 | -80 | -80 | -80 | -80 | -80 |
| Accounts Payable | 1.4 | 2.6 | 2.1 | 2.4 | 2.2 | 2.8 | 3.0 | 3.2 | 3.4 | 3.6 |
| Accounts Payable, % | 7.11 | 12.72 | 9.74 | 11.59 | 8.56 | 9.95 | 9.95 | 9.95 | 9.95 | 9.95 |
| Capital Expenditure | -2.2 | -.2 | -.1 | -.6 | -.5 | -.9 | -1.0 | -1.1 | -1.1 | -1.2 |
| Capital Expenditure, % | -10.77 | -0.90533 | -0.66965 | -2.7 | -1.8 | -3.37 | -3.37 | -3.37 | -3.37 | -3.37 |
| Tax Rate, % | 20.55 | 20.55 | 20.55 | 20.55 | 20.55 | 20.55 | 20.55 | 20.55 | 20.55 | 20.55 |
| EBITAT | 7.3 | 6.5 | 6.7 | 6.7 | 5.5 | 8.5 | 9.1 | 9.7 | 10.4 | 11.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 57.2 | 7.4 | 98.1 | -104.8 | -27.1 | 32.8 | 10.3 | 11.0 | 11.8 | 12.6 |
| WACC, % | 6.81 | 6.79 | 6.78 | 6.81 | 6.91 | 6.82 | 6.82 | 6.82 | 6.82 | 6.82 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 66.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 13 | |||||||||
| Terminal Value | 267 | |||||||||
| Present Terminal Value | 192 | |||||||||
| Enterprise Value | 259 | |||||||||
| Net Debt | 37 | |||||||||
| Equity Value | 222 | |||||||||
| Diluted Shares Outstanding, MM | 6 | |||||||||
| Equity Value Per Share | 39.42 |
What You Will Get
- Real BKSC Financial Data: Pre-filled with Bank of South Carolina’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like interest rates, loan growth, and net income % with ease.
- Automatic Calculations: See Bank of South Carolina’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
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Bank of South Carolina Corporation (BKSC).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs for precise calculations.
- Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit your analysis needs.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Bank of South Carolina Corporation (BKSC).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for streamlined analysis.
How It Works
- Step 1: Download the prebuilt Excel template featuring Bank of South Carolina Corporation’s (BKSC) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly observe recalculated results, including the intrinsic value of Bank of South Carolina Corporation (BKSC).
- Step 5: Make informed investment decisions or create reports based on the outputs.
Why Choose the Bank of South Carolina Corporation (BKSC)?
- Reliability: Dependable banking services backed by a strong financial foundation.
- Personalized Service: Tailored solutions to meet the unique needs of each customer.
- Community Focused: Committed to supporting local businesses and initiatives.
- Innovative Solutions: Cutting-edge banking technology for a seamless customer experience.
- Accessible Expertise: A knowledgeable team ready to assist, regardless of your financial background.
Who Should Use This Product?
- Professional Investors: Develop comprehensive valuation models for analyzing investments in Bank of South Carolina Corporation (BKSC).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights regarding Bank of South Carolina Corporation (BKSC) to clients.
- Students and Educators: Utilize real-world financial data to enhance learning and practice financial modeling techniques.
- Banking Enthusiasts: Gain insights into the valuation methods applied to banking institutions like Bank of South Carolina Corporation (BKSC).
What the Template Contains
- Historical Data: Includes Bank of South Carolina Corporation’s (BKSC) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Bank of South Carolina Corporation’s (BKSC) 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 Bank of South Carolina Corporation’s (BKSC) 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.