|
First Busey Corporation (BUSE) DCF Valuation
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
First Busey Corporation (BUSE) Bundle
Discover the true potential of First Busey Corporation (BUSE) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how changes affect the valuation of First Busey Corporation (BUSE) – all within a single Excel template.
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 | 403.6 | 401.2 | 403.5 | 450.2 | 50.8 | 41.0 | 33.1 | 26.7 | 21.6 | 17.4 |
| Revenue Growth, % | 0 | -0.60401 | 0.57378 | 11.58 | -88.71 | -19.29 | -19.29 | -19.29 | -19.29 | -19.29 |
| EBITDA | -29.6 | -20.7 | -31.7 | -20.2 | .0 | -2.0 | -1.6 | -1.3 | -1.1 | -.9 |
| EBITDA, % | -7.34 | -5.16 | -7.86 | -4.49 | 0 | -4.97 | -4.97 | -4.97 | -4.97 | -4.97 |
| Depreciation | 21.4 | 22.3 | 22.9 | 22.1 | 22.7 | 5.4 | 4.4 | 3.5 | 2.9 | 2.3 |
| Depreciation, % | 5.31 | 5.55 | 5.67 | 4.91 | 44.67 | 13.22 | 13.22 | 13.22 | 13.22 | 13.22 |
| EBIT | -51.1 | -43.0 | -54.6 | -42.3 | -22.7 | -7.5 | -6.0 | -4.9 | -3.9 | -3.2 |
| EBIT, % | -12.65 | -10.72 | -13.53 | -9.4 | -44.67 | -18.2 | -18.2 | -18.2 | -18.2 | -18.2 |
| Total Cash | 2,177.5 | 2,949.7 | 4,817.3 | 2,688.6 | 2,222.3 | 41.0 | 33.1 | 26.7 | 21.6 | 17.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | -13.2 | -4.2 | -5.0 | -5.0 | -9.5 | -2.1 | -1.7 | -1.4 | -1.1 | -.9 |
| Capital Expenditure, % | -3.28 | -1.05 | -1.25 | -1.11 | -18.76 | -5.09 | -5.09 | -5.09 | -5.09 | -5.09 |
| Tax Rate, % | 20.36 | 20.36 | 20.36 | 20.36 | 20.36 | 20.36 | 20.36 | 20.36 | 20.36 | 20.36 |
| EBITAT | -39.1 | -33.7 | -43.0 | -33.6 | -18.1 | -5.9 | -4.7 | -3.8 | -3.1 | -2.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -30.9 | -15.6 | -25.1 | -16.5 | -4.9 | -2.5 | -2.0 | -1.6 | -1.3 | -1.1 |
| WACC, % | 14.02 | 14.18 | 14.23 | 14.29 | 14.31 | 14.21 | 14.21 | 14.21 | 14.21 | 14.21 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -6.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -1 | |||||||||
| Terminal Value | -9 | |||||||||
| Present Terminal Value | -5 | |||||||||
| Enterprise Value | -11 | |||||||||
| Net Debt | -383 | |||||||||
| Equity Value | 373 | |||||||||
| Diluted Shares Outstanding, MM | 56 | |||||||||
| Equity Value Per Share | 6.62 |
What You Will Get
- Real BUSE Financials: Access to historical and projected data for precise valuation.
- Adjustable Inputs: Customize WACC, tax rates, revenue growth, and capital expenditures.
- Automatic Calculations: Dynamic calculations of intrinsic value and NPV.
- Scenario Analysis: Evaluate various scenarios to assess First Busey Corporation’s future performance.
- Clear and Intuitive Design: Designed for professionals while remaining user-friendly for beginners.
Key Features
- Comprehensive Financial Data: Gain access to precise pre-loaded historical figures and future forecasts for First Busey Corporation (BUSE).
- Tailorable Projection Inputs: Modify highlighted cells for key metrics like WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic adjustments to DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries for a clear visualization of your valuation findings.
- Designed for All Skill Levels: An easy-to-navigate layout suitable for investors, CFOs, and consultants alike.
How It Works
- Download the Template: Gain immediate access to the Excel-based BUSE DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
- Instant Calculations: The model automatically recalculates First Busey Corporation’s intrinsic value.
- Test Scenarios: Explore various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis.
Why Choose This Calculator for First Busey Corporation (BUSE)?
- Accurate Data: Utilize real First Busey Corporation financials for dependable valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
- Time-Saving: Built-in calculations save you from starting from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in mind.
- User-Friendly: An intuitive design and step-by-step guidance make it accessible for all users.
Who Should Use This Product?
- Investors: Evaluate First Busey Corporation’s (BUSE) valuation prior to making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and validate financial forecasts.
- Startup Founders: Understand the valuation strategies of established banks like First Busey Corporation.
- Consultants: Provide clients with detailed and professional valuation assessments.
- Students and Educators: Utilize real-time data to learn and teach valuation practices effectively.
What the Template Contains
- Pre-Filled Data: Includes First Busey Corporation’s 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 First Busey Corporation's profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.
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.