Esquire Financial Holdings, Inc. (ESQ) DCF Valuation

Esquire Financial Holdings, Inc. (ESQ) DCF Avaliação

US | Financial Services | Banks - Regional | NASDAQ
Esquire Financial Holdings, Inc. (ESQ) DCF Valuation

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

Compatível com MAC/PC, totalmente desbloqueado

Não É Necessária Experiência; Fácil De Seguir

Esquire Financial Holdings, Inc. (ESQ) Bundle

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

TOTAL:

Seja você um investidor ou analista, esta calculadora DCF (ESQ) é o seu recurso preferido para uma avaliação precisa. Carregado com dados reais da Esquire Financial Holdings, Inc., você pode ajustar as previsões e observar imediatamente os efeitos.


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 52.1 64.7 84.3 91.9 113.4 138.0 168.0 204.5 248.9 302.9
Revenue Growth, % 0 24.27 30.19 9.04 23.38 21.72 21.72 21.72 21.72 21.72
EBITDA 18.8 24.9 41.4 58.4 .0 51.7 62.9 76.6 93.2 113.4
EBITDA, % 36.08 38.54 49.07 63.58 0 37.45 37.45 37.45 37.45 37.45
Depreciation 1.0 1.2 1.2 1.3 3.3 2.6 3.2 3.8 4.7 5.7
Depreciation, % 1.84 1.89 1.39 1.39 2.9 1.88 1.88 1.88 1.88 1.88
EBIT 17.8 23.7 40.2 57.1 -3.3 49.1 59.7 72.7 88.5 107.8
EBIT, % 34.24 36.65 47.68 62.19 -2.9 35.57 35.57 35.57 35.57 35.57
Total Cash 182.8 297.5 351.8 287.3 368.1 138.0 168.0 204.5 248.9 302.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4.5 4.2 5.8 9.1 10.1
Account Receivables, % 8.7 6.48 6.84 9.94 8.93
Inventories -121.4 -203.6 .0 .0 .0 -55.2 -67.2 -81.8 -99.5 -121.2
Inventories, % -233.15 -314.59 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 -3.1 -2.9 -1.2 -3.0 .0 -4.2 -5.1 -6.3 -7.6 -9.3
Capital Expenditure, % -6.02 -4.55 -1.47 -3.27 0 -3.06 -3.06 -3.06 -3.06 -3.06
Tax Rate, % 26.35 26.35 26.35 26.35 26.35 26.35 26.35 26.35 26.35 26.35
EBITAT 13.1 18.7 29.5 41.9 -2.4 36.6 44.6 54.3 66.0 80.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 127.8 99.5 -175.7 36.8 -.1 89.0 52.1 63.4 77.2 94.0
WACC, % 6.63 6.63 6.63 6.63 6.63 6.63 6.63 6.63 6.63 6.63
PV UFCF
SUM PV UFCF 309.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 96
Terminal Value 2,072
Present Terminal Value 1,503
Enterprise Value 1,813
Net Debt -126
Equity Value 1,939
Diluted Shares Outstanding, MM 9
Equity Value Per Share 228.01

What You Will Receive

  • Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real ESQ financials.
  • Authentic Data: Historical performance data and forward-looking estimates (highlighted in the yellow cells).
  • Assumption Flexibility: Modify forecast parameters such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect Esquire Financial Holdings' valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Interface: Organized for clarity and simplicity, complete with step-by-step guidance.

Key Features

  • Accurate Financial Data: Gain access to reliable historical figures and future forecasts for Esquire Financial Holdings, Inc. (ESQ).
  • Tailored Forecast Assumptions: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries to effectively visualize your valuation outcomes.
  • Designed for All Skill Levels: A straightforward layout suitable for investors, CFOs, and consultants alike.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Esquire Financial Holdings, Inc. (ESQ) preloaded data.
  • 2. Modify Assumptions: Adjust crucial inputs such as growth rates, WACC, and capital expenditures.
  • 3. See Results in Real-Time: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation results.
  • 5. Present with Assurance: Deliver professional valuation insights to back your strategic decisions.

Why Choose Esquire Financial Holdings, Inc. (ESQ) Calculator?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses for comprehensive evaluations.
  • Flexible Inputs: Modify the yellow-highlighted fields to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Esquire's intrinsic value and Net Present Value.
  • Integrated Data: Historical and projected data provide reliable foundations for analysis.
  • High-Quality Standards: Perfect for financial analysts, investors, and business consultants looking for precision.

Who Should Use This Product?

  • Finance Students: Discover financial modeling techniques and apply them to real-world scenarios with Esquire Financial Holdings, Inc. (ESQ).
  • Academics: Integrate advanced financial models into your research or teaching involving Esquire Financial Holdings, Inc. (ESQ).
  • Investors: Evaluate your investment strategies and assess the financial performance of Esquire Financial Holdings, Inc. (ESQ).
  • Analysts: Enhance your analysis with a ready-to-use, customizable financial model tailored for Esquire Financial Holdings, Inc. (ESQ).
  • Small Business Owners: Learn from the financial strategies of large public companies like Esquire Financial Holdings, Inc. (ESQ).

What the Template Contains

  • Preloaded ESQ Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.


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.