|
Great Southern Bancorp, Inc. (GSBC) 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
Great Southern Bancorp, Inc. (GSBC) Bundle
Projetado para precisão, nossa calculadora DCF (GSBC) permite avaliar a avaliação da Great Southern Bancorp, Inc. com dados financeiros atualizados e a flexibilidade completa para modificar todos os parâmetros essenciais para uma previsão aprimorada.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 211.3 | 212.2 | 216.2 | 233.8 | 226.4 | 230.5 | 234.6 | 238.9 | 243.2 | 247.6 |
| Revenue Growth, % | 0 | 0.39697 | 1.91 | 8.1 | -3.16 | 1.81 | 1.81 | 1.81 | 1.81 | 1.81 |
| EBITDA | 101.7 | 85.2 | 105.5 | 103.9 | 94.7 | 102.9 | 104.8 | 106.7 | 108.6 | 110.6 |
| EBITDA, % | 48.11 | 40.14 | 48.79 | 44.44 | 41.82 | 44.66 | 44.66 | 44.66 | 44.66 | 44.66 |
| Depreciation | 11.6 | 12.1 | 11.1 | 9.7 | 9.3 | 11.3 | 11.5 | 11.8 | 12.0 | 12.2 |
| Depreciation, % | 5.5 | 5.69 | 5.15 | 4.14 | 4.11 | 4.92 | 4.92 | 4.92 | 4.92 | 4.92 |
| EBIT | 90.1 | 73.1 | 94.4 | 94.2 | 85.3 | 91.6 | 93.2 | 94.9 | 96.7 | 98.4 |
| EBIT, % | 42.61 | 34.45 | 43.64 | 40.3 | 37.7 | 39.74 | 39.74 | 39.74 | 39.74 | 39.74 |
| Total Cash | 594.3 | 978.7 | 1,218.3 | 659.1 | 776.4 | 230.5 | 234.6 | 238.9 | 243.2 | 247.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | -239.2 | -578.4 | -730.1 | -187.9 | .0 | -175.3 | -178.5 | -181.7 | -185.0 | -188.4 |
| Inventories, % | -113.18 | -272.59 | -337.62 | -80.37 | 0 | -76.07 | -76.07 | -76.07 | -76.07 | -76.07 |
| Accounts Payable | 4.3 | 2.6 | .6 | 3.0 | 6.2 | 3.5 | 3.6 | 3.6 | 3.7 | 3.7 |
| Accounts Payable, % | 2.01 | 1.22 | 0.29874 | 1.29 | 2.75 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 |
| Capital Expenditure | -11.9 | -8.4 | -5.7 | -20.1 | -7.3 | -11.1 | -11.3 | -11.5 | -11.7 | -11.9 |
| Capital Expenditure, % | -5.64 | -3.94 | -2.65 | -8.6 | -3.22 | -4.81 | -4.81 | -4.81 | -4.81 | -4.81 |
| Tax Rate, % | 20.56 | 20.56 | 20.56 | 20.56 | 20.56 | 20.56 | 20.56 | 20.56 | 20.56 | 20.56 |
| EBITAT | 73.6 | 59.3 | 74.6 | 75.9 | 67.8 | 73.6 | 75.0 | 76.3 | 77.7 | 79.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 316.8 | 400.6 | 229.7 | -474.3 | -114.8 | 246.5 | 78.5 | 79.9 | 81.3 | 82.8 |
| WACC, % | 16.79 | 16.72 | 16.46 | 16.65 | 16.5 | 16.62 | 16.62 | 16.62 | 16.62 | 16.62 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 401.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 84 | |||||||||
| Terminal Value | 578 | |||||||||
| Present Terminal Value | 268 | |||||||||
| Enterprise Value | 669 | |||||||||
| Net Debt | -109 | |||||||||
| Equity Value | 779 | |||||||||
| Diluted Shares Outstanding, MM | 12 | |||||||||
| Equity Value Per Share | 64.47 |
What You Will Get
- Editable Forecast Inputs: Easily adjust assumptions (growth %, margins, WACC) to generate various scenarios.
- Real-World Data: Great Southern Bancorp, Inc. (GSBC) financial data pre-filled to kickstart your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
- Customizable and Professional: A sleek Excel model that caters to your valuation requirements.
- Built for Analysts and Investors: Perfect for testing projections, validating strategies, and enhancing efficiency.
Key Features
- Pre-Loaded Data: Great Southern Bancorp's historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Edit WACC, tax rates, revenue growth, and EBITDA margins.
- Instant Results: See Great Southern Bancorp's intrinsic value recalculate in real time.
- Clear Visual Outputs: Dashboard charts display valuation results and key metrics.
- Built for Accuracy: A professional tool for analysts, investors, and finance experts.
How It Works
- Step 1: Download the prebuilt Excel template featuring Great Southern Bancorp, Inc.’s (GSBC) data.
- Step 2: Review 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 the recalculated results, including Great Southern Bancorp, Inc.’s (GSBC) intrinsic value.
- Step 5: Make well-informed investment decisions or create reports based on the outputs.
Why Choose This Calculator for Great Southern Bancorp, Inc. (GSBC)?
- Precise Insights: Utilize authentic financial data from Great Southern Bancorp for trustworthy valuation outcomes.
- Flexible Settings: Modify essential variables such as growth projections, WACC, and tax rates to align with your forecasts.
- Efficiency Boost: Ready-made calculations save you the effort of building from the ground up.
- Expert-Level Tool: Crafted for investors, analysts, and financial consultants.
- Accessible Design: User-friendly interface and comprehensive guides make it suitable for everyone.
Who Should Use This Product?
- Investors: Evaluate Great Southern Bancorp, Inc.'s (GSBC) financial health before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
- Startup Founders: Understand the valuation strategies of established banks like Great Southern Bancorp, Inc. (GSBC).
- Consultants: Provide comprehensive valuation assessments for clients in the banking sector.
- Students and Educators: Utilize current market data to learn and teach valuation practices in finance.
What the Template Contains
- Preloaded GSBC Data: Historical and projected financial data, including revenue, net income, and loan portfolio metrics.
- 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, interest rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for in-depth analysis.
- Key Ratios: Profitability, liquidity, and efficiency ratios to assess performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and underlying 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.