First Financial Bankshares, Inc. (FFIN) DCF Valuation

FIRT Financial Bankshares, Inc. (FFIN) DCF Avaliação

US | Financial Services | Banks - Regional | NASDAQ
First Financial Bankshares, Inc. (FFIN) 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
  • Não É Necessária Experiência; Fácil De Seguir

First Financial Bankshares, Inc. (FFIN) Bundle

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

TOTAL:

Descubra o verdadeiro valor do First Financial Bankshares, Inc. (FFIN) com nossa calculadora DCF de nível profissional! Ajuste as principais suposições, explore vários cenários e avalie como as mudanças afetam a avaliação First Financial Bankshares, Inc. (FFIN) - tudo dentro de um único modelo do Excel.


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 478.6 500.6 520.8 478.0 537.0 554.2 571.9 590.1 609.0 628.4
Revenue Growth, % 0 4.59 4.05 -8.22 12.34 3.19 3.19 3.19 3.19 3.19
EBITDA 263.1 285.0 293.6 .0 .0 186.5 192.5 198.6 205.0 211.5
EBITDA, % 54.97 56.94 56.38 0 0 33.66 33.66 33.66 33.66 33.66
Depreciation 20.7 12.1 22.0 12.6 13.4 17.9 18.4 19.0 19.6 20.2
Depreciation, % 4.33 2.42 4.23 2.63 2.5 3.22 3.22 3.22 3.22 3.22
EBIT 242.4 272.9 271.6 -12.6 -13.4 168.7 174.1 179.6 185.3 191.3
EBIT, % 50.64 54.52 52.15 -2.63 -2.5 30.44 30.44 30.44 30.44 30.44
Total Cash 5,122.1 7,101.8 5,805.0 5,014.1 4,877.8 554.2 571.9 590.1 609.0 628.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 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 14.6 .0 .0 .0 .0 3.4 3.5 3.6 3.7 3.8
Accounts Payable, % 3.06 0 0 0 0 0.61185 0.61185 0.61185 0.61185 0.61185
Capital Expenditure -16.5 -19.2 -15.8 -17.3 .0 -15.4 -15.9 -16.4 -16.9 -17.5
Capital Expenditure, % -3.44 -3.84 -3.03 -3.61 0 -2.78 -2.78 -2.78 -2.78 -2.78
Tax Rate, % 17.78 17.78 17.78 17.78 17.78 17.78 17.78 17.78 17.78 17.78
EBITAT 202.0 228.4 226.7 -10.3 -11.0 139.8 144.3 148.9 153.7 158.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 220.9 206.6 233.0 -15.0 2.4 145.7 146.9 151.6 156.4 161.4
WACC, % 10.89 10.91 10.9 10.84 10.85 10.88 10.88 10.88 10.88 10.88
PV UFCF
SUM PV UFCF 561.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 165
Terminal Value 1,855
Present Terminal Value 1,107
Enterprise Value 1,669
Net Debt -260
Equity Value 1,929
Diluted Shares Outstanding, MM 143
Equity Value Per Share 13.47

What You Will Get

  • Real FFIN Financial Data: Pre-filled with First Financial Bankshares, Inc.’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See First Financial Bankshares, Inc.’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

  • Customizable Financial Inputs: Adjust key metrics such as loan growth, interest margins, and operating expenses.
  • Instant DCF Valuation: Provides immediate calculations of intrinsic value, NPV, and other financial indicators.
  • High-Precision Accuracy: Leverages First Financial Bankshares, Inc.'s (FFIN) actual financial data for credible valuation results.
  • Effortless Scenario Analysis: Easily test various financial assumptions and evaluate different outcomes.
  • Efficiency Booster: Avoid the complexities of creating detailed valuation models from the ground up.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring First Financial Bankshares, Inc.'s (FFIN) preloaded financial data.
  • 2. Adjust Key Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures to fit your analysis.
  • 3. Instant Results: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Evaluate Scenarios: Analyze various forecasts to assess different valuation outcomes for First Financial Bankshares, Inc. (FFIN).
  • 5. Present with Assurance: Share professional valuation insights to bolster your decision-making process.

Why Choose This Calculator for First Financial Bankshares, Inc. (FFIN)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for FFIN.
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes FFIN’s intrinsic value and Net Present Value.
  • Preloaded Information: Access to historical and projected data for precise analysis.
  • High-Quality Standards: Perfect for financial analysts, investors, and business advisors focused on FFIN.

Who Should Use First Financial Bankshares, Inc. (FFIN)?

  • Investors: Make informed investment choices with comprehensive financial insights from a trusted institution.
  • Financial Analysts: Streamline your analysis with robust financial data and reports tailored for your needs.
  • Consultants: Easily customize reports and presentations for clients using First Financial's reliable financial metrics.
  • Finance Enthusiasts: Enhance your knowledge of banking and finance through real-world case studies and examples.
  • Educators and Students: Utilize First Financial's resources as a valuable tool for finance education and practical applications.

What the Template Contains

  • Preloaded FFIN Data: Historical and projected financial data, including revenue, net interest income, and loan growth.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting interest rates, growth rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, liquidity, 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.