![]() |
First Savings Financial Group, Inc. (FSFG) 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 Savings Financial Group, Inc. (FSFG) Bundle
Simplifique sua análise e melhore a precisão com a nossa calculadora DCF (FSFG)! Utilizando dados reais do First Savings Financial Group, Inc. e suposições personalizáveis, essa ferramenta o capacita a prever, avaliar e avaliar (FSFG) como um investidor experiente.
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 | 180.5 | 177.6 | 111.9 | 86.9 | 133.9 | 131.6 | 129.4 | 127.1 | 125.0 | 122.8 |
Revenue Growth, % | 0 | -1.61 | -37.01 | -22.31 | 54.07 | -1.71 | -1.71 | -1.71 | -1.71 | -1.71 |
EBITDA | 48.6 | 40.8 | .0 | 10.4 | .0 | 16.3 | 16.0 | 15.7 | 15.4 | 15.2 |
EBITDA, % | 26.92 | 22.95 | 0 | 11.92 | 0 | 12.36 | 12.36 | 12.36 | 12.36 | 12.36 |
Depreciation | 1.8 | 2.2 | 2.3 | 2.3 | .0 | 1.8 | 1.8 | 1.8 | 1.8 | 1.7 |
Depreciation, % | 0.99162 | 1.26 | 2.09 | 2.67 | 0 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 |
EBIT | 46.8 | 38.5 | -2.3 | 8.0 | .0 | 14.4 | 14.2 | 13.9 | 13.7 | 13.5 |
EBIT, % | 25.93 | 21.69 | -2.09 | 9.25 | 0 | 10.96 | 10.96 | 10.96 | 10.96 | 10.96 |
Total Cash | 235.7 | 240.1 | 359.8 | 30.8 | 52.1 | 98.6 | 96.9 | 95.2 | 93.6 | 92.0 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | .0 | .0 | 8.3 | .0 | .0 | 2.0 | 1.9 | 1.9 | 1.9 | 1.8 |
Account Receivables, % | 0 | 0 | 7.45 | 0 | 0 | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 |
Inventories | -44.9 | -43.6 | .0 | .0 | .0 | -13.0 | -12.8 | -12.6 | -12.4 | -12.1 |
Inventories, % | -24.86 | -24.56 | 0 | 0 | 0 | -9.88 | -9.88 | -9.88 | -9.88 | -9.88 |
Accounts Payable | .7 | .3 | 1.3 | 8.9 | .0 | 3.1 | 3.1 | 3.0 | 3.0 | 2.9 |
Accounts Payable, % | 0.37837 | 0.14526 | 1.16 | 10.27 | 0 | 2.39 | 2.39 | 2.39 | 2.39 | 2.39 |
Capital Expenditure | -7.3 | -5.6 | -.8 | -3.0 | -.7 | -3.1 | -3.1 | -3.0 | -3.0 | -2.9 |
Capital Expenditure, % | -4.05 | -3.18 | -0.74634 | -3.4 | -0.51079 | -2.38 | -2.38 | -2.38 | -2.38 | -2.38 |
Tax Rate, % | 6.97 | 6.97 | 6.97 | 6.97 | 6.97 | 6.97 | 6.97 | 6.97 | 6.97 | 6.97 |
EBITAT | 33.4 | 28.5 | -1.9 | 8.0 | .0 | 12.1 | 11.9 | 11.7 | 11.5 | 11.3 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | 73.4 | 23.4 | -51.3 | 23.4 | -9.6 | 25.0 | 10.4 | 10.2 | 10.0 | 9.9 |
WACC, % | 11.2 | 11.52 | 12.46 | 14.67 | 13.83 | 12.74 | 12.74 | 12.74 | 12.74 | 12.74 |
PV UFCF | ||||||||||
SUM PV UFCF | 49.2 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 10 | |||||||||
Terminal Value | 94 | |||||||||
Present Terminal Value | 52 | |||||||||
Enterprise Value | 101 | |||||||||
Net Debt | 298 | |||||||||
Equity Value | -197 | |||||||||
Diluted Shares Outstanding, MM | 7 | |||||||||
Equity Value Per Share | -28.72 |
What You Will Get
- Real FSFG Financial Data: Pre-filled with First Savings Financial Group’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 Savings Financial Group’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
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for First Savings Financial Group, Inc. (FSFG).
- WACC Calculator: Comes with a pre-built Weighted Average Cost of Capital sheet that allows for customizable inputs specific to FSFG.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit FSFG's financial outlook.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to First Savings Financial Group, Inc. (FSFG).
- Interactive Dashboard and Charts: Visual representations summarize key valuation metrics for straightforward analysis of FSFG.
How It Works
- Download the Template: Get immediate access to the Excel-based FSFG Valuation Model.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, profit margins, and more.
- Instant Calculations: The model automatically recalculates First Savings Financial Group's intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential valuation variations.
- Analyze and Decide: Utilize the findings to inform your investment or financial decisions.
Why Choose This Calculator for First Savings Financial Group, Inc. (FSFG)?
- Designed for Experts: A sophisticated tool tailored for financial analysts, CFOs, and investment consultants.
- Accurate Financial Data: FSFG’s historical and projected financials are preloaded for reliable analysis.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Comprehensive Outputs: Instantly calculates intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step guidance makes the process straightforward and efficient.
Who Should Use This Product?
- Investors: Accurately assess the fair value of First Savings Financial Group, Inc. (FSFG) before making investment choices.
- CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
- Consultants: Efficiently modify the template for valuation reports tailored to clients.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading financial institutions.
- Educators: Implement it as a teaching resource to illustrate various valuation methodologies.
What the Template Contains
- Pre-Filled DCF Model: First Savings Financial Group, Inc.'s (FSFG) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital specific to FSFG.
- Financial Ratios: Assess FSFG's profitability, leverage, and efficiency metrics.
- Editable Inputs: Adjust assumptions such as growth rates, margins, and CAPEX to align with your analysis.
- Financial Statements: Comprehensive annual and quarterly reports to facilitate in-depth evaluation.
- Interactive Dashboard: Visualize key valuation metrics and results for FSFG effortlessly.
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.