|
Kentucky First Federal Bancorp (KFFB) Avaliação DCF |
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
Compatível com MAC/PC, totalmente desbloqueado
Não É Necessária Experiência; Fácil De Seguir
Kentucky First Federal Bancorp (KFFB) Bundle
Explore o futuro financeiro do Kentucky First Federal Bancorp (KFFB) com nossa calculadora DCF amigável! Digite suas projeções de crescimento, margens e despesas para calcular o valor intrínseco do Kentucky First Federal Bancorp (KFFB) e refine sua estratégia 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 | 9.7 | 10.6 | 9.2 | 9.2 | 7.2 | 6.8 | 6.3 | 5.9 | 5.5 | 5.2 |
| Revenue Growth, % | 0 | 9.08 | -13.63 | -0.02183406 | -21.15 | -6.43 | -6.43 | -6.43 | -6.43 | -6.43 |
| EBITDA | -12.0 | 2.5 | 2.4 | 1.5 | .0 | -.5 | -.4 | -.4 | -.4 | -.4 |
| EBITDA, % | -123.48 | 23.19 | 25.68 | 16.18 | 0 | -6.99 | -6.99 | -6.99 | -6.99 | -6.99 |
| Depreciation | .3 | .3 | .3 | .3 | .2 | .2 | .2 | .2 | .2 | .2 |
| Depreciation, % | 2.85 | 2.72 | 3.11 | 2.78 | 3.24 | 2.94 | 2.94 | 2.94 | 2.94 | 2.94 |
| EBIT | -12.3 | 2.2 | 2.1 | 1.2 | -.2 | -.6 | -.6 | -.6 | -.5 | -.5 |
| EBIT, % | -126.33 | 20.48 | 22.57 | 13.4 | -3.24 | -9.36 | -9.36 | -9.36 | -9.36 | -9.36 |
| Total Cash | 16.5 | 21.9 | 21.5 | 8.2 | 18.3 | 6.6 | 6.2 | 5.8 | 5.4 | 5.1 |
| 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 | -17.5 | -22.7 | -26.9 | -10.2 | .0 | -5.4 | -5.1 | -4.7 | -4.4 | -4.1 |
| Inventories, % | -180.36 | -214.13 | -293.28 | -111.21 | 0 | -80 | -80 | -80 | -80 | -80 |
| Accounts Payable | .0 | .0 | .0 | .1 | .2 | .1 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0.27769 | 0.18857 | 0.131 | 0.76436 | 2.44 | 0.75979 | 0.75979 | 0.75979 | 0.75979 | 0.75979 |
| Capital Expenditure | -.2 | -.1 | -.2 | -.1 | -.1 | -.1 | -.1 | -.1 | -.1 | -.1 |
| Capital Expenditure, % | -1.7 | -0.95229 | -1.65 | -1.39 | -0.914 | -1.32 | -1.32 | -1.32 | -1.32 | -1.32 |
| Tax Rate, % | 12.19 | 12.19 | 12.19 | 12.19 | 12.19 | 12.19 | 12.19 | 12.19 | 12.19 | 12.19 |
| EBITAT | -12.5 | 1.8 | 1.4 | .9 | -.2 | -.5 | -.5 | -.5 | -.4 | -.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 5.1 | 7.2 | 5.7 | -15.6 | -10.1 | 4.9 | -.7 | -.7 | -.6 | -.6 |
| WACC, % | 11.37 | 9.73 | 8.27 | 8.95 | 10.14 | 9.69 | 9.69 | 9.69 | 9.69 | 9.69 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -1 | |||||||||
| Terminal Value | -8 | |||||||||
| Present Terminal Value | -5 | |||||||||
| Enterprise Value | -3 | |||||||||
| Net Debt | 51 | |||||||||
| Equity Value | -54 | |||||||||
| Diluted Shares Outstanding, MM | 8 | |||||||||
| Equity Value Per Share | -6.67 |
What You Will Get
- Real KFFB Financial Data: Pre-filled with Kentucky First Federal Bancorp’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 KFFB’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 KFFB Data: Pre-loaded with Kentucky First Federal Bancorp’s historical financials and anticipated future performance.
- Customizable Assumptions: Modify variables such as revenue growth, profit margins, discount rates, tax rates, and capital investments.
- Interactive Valuation Model: Real-time updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- Intuitive User Interface: Designed for ease of use, catering to both industry professionals and newcomers.
How It Works
- 1. Access the Template: Download and open the Excel file containing Kentucky First Federal Bancorp's (KFFB) preloaded data.
- 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures.
- 3. View Results Immediately: The DCF model automatically calculates the intrinsic value and NPV.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation results.
- 5. Present with Assurance: Deliver professional valuation insights to inform your decisions.
Why Choose This Calculator for Kentucky First Federal Bancorp (KFFB)?
- Accurate Data: Access to real Kentucky First Federal Bancorp financials ensures dependable valuation outcomes.
- Customizable: Tailor key variables such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Built-in calculations remove the hassle of starting from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and financial consultants.
- User-Friendly: Simple design and guided instructions make it accessible for all users.
Who Should Use Kentucky First Federal Bancorp (KFFB)?
- Investors: Gain insights into your investment decisions with a reliable financial resource.
- Financial Analysts: Utilize comprehensive data to streamline your analysis and reporting processes.
- Consultants: Customize financial templates for impactful client presentations or strategic reports.
- Finance Enthusiasts: Enhance your knowledge of banking operations and financial metrics through practical examples.
- Educators and Students: Leverage KFFB as a case study in finance and banking curriculum.
What the KFFB Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations specific to Kentucky First Federal Bancorp (KFFB).
- Real-World Data: Historical and projected financials for KFFB preloaded for in-depth analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into KFFB's financial health.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage tailored to KFFB.
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results relevant to Kentucky First Federal Bancorp (KFFB).
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.