|
Avaliação DCF de Five Star Bancorp (FSBC)
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
Five Star Bancorp (FSBC) Bundle
Projetado para precisão, a calculadora DCF FSBC (Five Star Bancorp) permite avaliar a avaliação do Five Star Bancorp com dados financeiros do mundo real, oferecendo completa flexibilidade para modificar todos os parâmetros-chave para obter projeções aprimoradas.
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 | 73.8 | 83.8 | 108.9 | 117.2 | 6.5 | 5.8 | 5.1 | 4.6 | 4.1 | 3.6 |
| Revenue Growth, % | 0 | 13.64 | 29.93 | 7.58 | -94.49 | -10.84 | -10.84 | -10.84 | -10.84 | -10.84 |
| EBITDA | 37.7 | 47.8 | -1.2 | .0 | .0 | 1.2 | 1.1 | 1.0 | .9 | .8 |
| EBITDA, % | 51.12 | 56.96 | -1.09 | 0 | 0 | 21.4 | 21.4 | 21.4 | 21.4 | 21.4 |
| Depreciation | .5 | .6 | 1.6 | 1.6 | .0 | .0 | .0 | .0 | .0 | .0 |
| Depreciation, % | 0.62483 | 0.72395 | 1.5 | 1.38 | 0 | 0.84519 | 0.84519 | 0.84519 | 0.84519 | 0.84519 |
| EBIT | 37.3 | 47.1 | -2.8 | -1.6 | .0 | 1.2 | 1.1 | .9 | .8 | .7 |
| EBIT, % | 50.49 | 56.23 | -2.59 | -1.38 | 0 | 20.55 | 20.55 | 20.55 | 20.55 | 20.55 |
| Total Cash | 429.1 | 588.6 | 385.8 | 429.7 | 106.3 | 5.8 | 5.1 | 4.6 | 4.1 | 3.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 5.4 | 21.6 | 7.5 | 22.6 | 90.1 | 1.8 | 1.6 | 1.5 | 1.3 | 1.2 |
| Account Receivables, % | 7.35 | 25.79 | 6.84 | 19.27 | 1395.65 | 31.85 | 31.85 | 31.85 | 31.85 | 31.85 |
| Inventories | -319.6 | -445.1 | -303.9 | .0 | .0 | -3.5 | -3.1 | -2.7 | -2.4 | -2.2 |
| Inventories, % | -433.21 | -530.88 | -278.98 | 0 | 0 | -60 | -60 | -60 | -60 | -60 |
| Accounts Payable | 7.7 | 7.4 | 14.5 | .0 | .0 | .4 | .3 | .3 | .3 | .2 |
| Accounts Payable, % | 10.39 | 8.87 | 13.29 | 0 | 0 | 6.51 | 6.51 | 6.51 | 6.51 | 6.51 |
| Capital Expenditure | -.8 | -.7 | -.5 | -.7 | .0 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | -1.13 | -0.85514 | -0.44153 | -0.55717 | 0 | -0.59657 | -0.59657 | -0.59657 | -0.59657 | -0.59657 |
| Tax Rate, % | 29.43 | 29.43 | 29.43 | 29.43 | 29.43 | 29.43 | 29.43 | 29.43 | 29.43 | 29.43 |
| EBITAT | 35.9 | 42.4 | -2.0 | -1.2 | .0 | .9 | .8 | .8 | .7 | .6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 357.4 | 151.4 | -120.8 | -333.7 | -67.5 | 93.0 | .6 | .6 | .5 | .5 |
| WACC, % | 6.22 | 6.22 | 6.22 | 6.22 | 6.22 | 6.22 | 6.22 | 6.22 | 6.22 | 6.22 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 89.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | 11 | |||||||||
| Present Terminal Value | 8 | |||||||||
| Enterprise Value | 97 | |||||||||
| Net Debt | 0 | |||||||||
| Equity Value | 97 | |||||||||
| Diluted Shares Outstanding, MM | 20 | |||||||||
| Equity Value Per Share | 4.82 |
What You Will Receive
- Pre-Loaded Financial Model: Five Star Bancorp’s (FSBC) actual data facilitates accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential variables.
- Real-Time Calculations: Automatic updates provide immediate feedback as you adjust inputs.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
- Adaptable and Reusable: Designed for versatility, enabling repeated application for in-depth forecasts.
Key Features
- Accurate Financial Data for Five Star Bancorp: Access reliable historical data and future forecasts tailored for FSBC.
- Adjustable Forecast Parameters: Modify highlighted cells for key metrics like WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow metrics.
- User-Friendly Dashboard: Intuitive charts and summaries to easily interpret your valuation findings.
- Designed for All Skill Levels: A straightforward layout suitable for investors, CFOs, and consultants alike.
How It Works
- Download: Obtain the pre-configured Excel file featuring Five Star Bancorp’s (FSBC) financial data.
- Customize: Tailor your forecasts, such as revenue growth, EBITDA %, and WACC as per your analysis.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time for accurate insights.
- Test Scenarios: Generate various projections and evaluate outcomes without delay.
- Make Decisions: Leverage the valuation findings to inform your investment choices.
Why Choose This Calculator for Five Star Bancorp (FSBC)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for FSBC.
- Flexible Inputs: Modify yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Five Star Bancorp’s intrinsic value and Net Present Value.
- Included Data: Historical and projected data provide reliable foundations for analysis.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants focusing on FSBC.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Five Star Bancorp (FSBC) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Five Star Bancorp (FSBC).
- Consultants: Deliver professional valuation insights on Five Star Bancorp (FSBC) to clients quickly and accurately.
- Business Owners: Understand how companies like Five Star Bancorp (FSBC) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Five Star Bancorp (FSBC).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Five Star Bancorp (FSBC) 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 Five Star Bancorp (FSBC).
- 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.