|
First Business Financial Services, Inc. (FBIZ) Avaliação DCF
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 Business Financial Services, Inc. (FBIZ) Bundle
Explore as perspectivas financeiras da First Business Financial Services, Inc. (FBIZ) com nossa calculadora DCF amigável! Digite suas projeções de crescimento, margens e despesas para calcular o valor intrínseco da First Business Financial Services, Inc. (FBIZ) e informar suas decisões de investimento.
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 | 101.6 | 112.8 | 127.9 | 143.9 | 233.1 | 290.8 | 362.7 | 452.4 | 564.2 | 703.8 |
| Revenue Growth, % | 0 | 10.97 | 13.38 | 12.55 | 62.01 | 24.73 | 24.73 | 24.73 | 24.73 | 24.73 |
| EBITDA | 21.8 | 50.6 | 56.3 | .0 | .0 | 64.2 | 80.0 | 99.8 | 124.5 | 155.3 |
| EBITDA, % | 21.42 | 44.86 | 44.04 | 0 | 0 | 22.07 | 22.07 | 22.07 | 22.07 | 22.07 |
| Depreciation | 3.5 | 3.6 | 4.1 | 3.6 | .0 | 7.1 | 8.9 | 11.1 | 13.8 | 17.3 |
| Depreciation, % | 3.41 | 3.15 | 3.18 | 2.53 | 0 | 2.45 | 2.45 | 2.45 | 2.45 | 2.45 |
| EBIT | 18.3 | 47.0 | 52.2 | -3.6 | .0 | 57.0 | 71.1 | 88.7 | 110.7 | 138.0 |
| EBIT, % | 18.01 | 41.71 | 40.86 | -2.53 | 0 | 19.61 | 19.61 | 19.61 | 19.61 | 19.61 |
| Total Cash | 240.8 | 262.8 | 314.7 | 139.5 | 157.7 | 270.2 | 337.0 | 420.3 | 524.3 | 653.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 111.2 | 55.1 | 75.3 | .0 | 3,077.3 | 179.0 | 223.2 | 278.4 | 347.3 | 433.2 |
| Account Receivables, % | 109.42 | 48.89 | 58.86 | 0 | 1320.01 | 61.55 | 61.55 | 61.55 | 61.55 | 61.55 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 15.6 | 15.3 | 19.4 | .0 | .0 | 25.7 | 32.0 | 39.9 | 49.8 | 62.1 |
| Accounts Payable, % | 15.37 | 13.61 | 15.15 | 0 | 0 | 8.82 | 8.82 | 8.82 | 8.82 | 8.82 |
| Capital Expenditure | -.3 | -.4 | -3.2 | -2.9 | -.2 | -3.0 | -3.8 | -4.7 | -5.9 | -7.4 |
| Capital Expenditure, % | -0.2598 | -0.34675 | -2.52 | -2 | -0.09565478 | -1.05 | -1.05 | -1.05 | -1.05 | -1.05 |
| Tax Rate, % | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 |
| EBITAT | 17.0 | 35.8 | 40.9 | -2.9 | .0 | 47.0 | 58.6 | 73.1 | 91.2 | 113.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -75.4 | 94.7 | 25.6 | 53.8 | -3,077.6 | 2,975.1 | 25.8 | 32.2 | 40.2 | 50.1 |
| WACC, % | 17.95 | 15.55 | 15.86 | 15.91 | 17.05 | 16.46 | 16.46 | 16.46 | 16.46 | 16.46 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,639.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 51 | |||||||||
| Terminal Value | 353 | |||||||||
| Present Terminal Value | 165 | |||||||||
| Enterprise Value | 2,804 | |||||||||
| Net Debt | -29 | |||||||||
| Equity Value | 2,834 | |||||||||
| Diluted Shares Outstanding, MM | 8 | |||||||||
| Equity Value Per Share | 349.33 |
What You Will Receive
- Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring pre-filled financial data for FBIZ (First Business Financial Services, Inc.).
- Real Data Insights: Access to historical performance metrics and forward-looking projections (highlighted in the yellow cells).
- Flexible Forecasting: Adjust key assumptions such as revenue growth, EBITDA %, and WACC to fit your analysis.
- Instant Calculations: Quickly observe how your adjustments affect the valuation of First Business Financial Services, Inc.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts alike.
- Intuitive Layout: Organized for straightforward navigation and usability, complete with step-by-step guidance.
Key Features
- Comprehensive Financial Data: First Business Financial Services, Inc.'s historical financial statements and pre-filled projections.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Real-Time Valuation: Observe the intrinsic value of First Business Financial Services, Inc. recalculating instantly.
- Intuitive Visualizations: Dashboard charts showcase valuation outcomes and essential financial metrics.
- Designed for Precision: A professional-grade tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the prebuilt Excel template featuring First Business Financial Services, Inc. (FBIZ) 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 see recalculated results, including the intrinsic value of First Business Financial Services, Inc. (FBIZ).
- Step 5: Make well-informed investment decisions or create reports based on the outputs.
Why Choose This Calculator for First Business Financial Services, Inc. (FBIZ)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
- Comprehensive Data: FBIZ’s historical and projected financials are preloaded for enhanced precision.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Insightful Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Clear, step-by-step guidance ensures a smooth experience.
Who Should Use This Product?
- Investors: Evaluate First Business Financial Services, Inc.'s (FBIZ) financial health before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and refine financial forecasts for better insights.
- Startup Founders: Understand the valuation strategies of established financial service companies like FBIZ.
- Consultants: Produce detailed valuation reports tailored for clients in the financial sector.
- Students and Educators: Utilize current market data to learn and teach valuation practices effectively.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled First Business Financial Services, Inc. (FBIZ) 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 First Business Financial Services, Inc. (FBIZ).
- 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.