Mercantile Bank Corporation (MBWM) DCF Valuation

Avaliação DCF da Mercantile Bank Corporation (MBWM)

US | Financial Services | Banks - Regional | NASDAQ
Mercantile Bank Corporation (MBWM) 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

Compatível com MAC/PC, totalmente desbloqueado

Não É Necessária Experiência; Fácil De Seguir

Mercantile Bank Corporation (MBWM) Bundle

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

TOTAL:

Ganhe domínio sobre sua análise de avaliação da Mercantile Bank Corporation (MBWM) usando nossa sofisticada calculadora DCF! Este modelo do Excel é pré -carregado com dados reais (MBWM), permitindo ajustar as previsões e suposições para um cálculo preciso do valor intrínseco do Banco Mercantil.


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 193.5 198.7 213.9 303.5 361.9 426.6 502.8 592.6 698.5 823.3
Revenue Growth, % 0 2.67 7.68 41.88 19.24 17.87 17.87 17.87 17.87 17.87
EBITDA 64.3 87.4 88.7 114.2 108.8 159.0 187.4 220.9 260.4 306.9
EBITDA, % 33.22 43.99 41.48 37.63 30.06 37.28 37.28 37.28 37.28 37.28
Depreciation 9.4 13.7 12.9 11.5 10.5 20.9 24.6 29.0 34.2 40.3
Depreciation, % 4.87 6.89 6.05 3.79 2.9 4.9 4.9 4.9 4.9 4.9
EBIT 54.8 73.7 75.8 102.7 98.3 138.1 162.8 191.9 226.1 266.6
EBIT, % 28.35 37.11 35.43 33.84 27.16 32.38 32.38 32.38 32.38 32.38
Total Cash 1,013.4 1,567.9 699.7 747.6 1,123.4 426.6 502.8 592.6 698.5 823.3
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 24.3 24.6 78.2 .0 .0 52.5 61.9 72.9 86.0 101.3
Accounts Payable, % 12.56 12.41 36.56 0 0 12.31 12.31 12.31 12.31 12.31
Capital Expenditure -9.0 -5.6 -3.0 -6.7 -8.5 -11.5 -13.5 -15.9 -18.8 -22.1
Capital Expenditure, % -4.65 -2.82 -1.41 -2.2 -2.36 -2.69 -2.69 -2.69 -2.69 -2.69
Tax Rate, % 19.02 19.02 19.02 19.02 19.02 19.02 19.02 19.02 19.02 19.02
EBITAT 44.1 59.0 61.1 82.2 79.6 111.1 130.9 154.3 181.9 214.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 68.9 67.4 124.6 8.8 81.6 173.0 151.4 178.5 210.4 248.0
WACC, % 11.82 11.78 11.83 11.78 11.87 11.82 11.82 11.82 11.82 11.82
PV UFCF
SUM PV UFCF 679.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 253
Terminal Value 2,577
Present Terminal Value 1,474
Enterprise Value 2,154
Net Debt 255
Equity Value 1,899
Diluted Shares Outstanding, MM 16
Equity Value Per Share 117.72

What You Will Receive

  • Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real MBWM financials.
  • Real-World Insights: Historical data and forward-looking projections (as indicated in the highlighted cells).
  • Flexible Forecasting: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Immediately observe the effect of your inputs on Mercantile Bank's valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Layout: Organized for clarity and ease of navigation, complete with step-by-step guidance.

Key Features

  • Real-Time MBWM Data: Pre-loaded with Mercantile Bank Corporation's historical financials and future projections.
  • Customizable Assumptions: Modify growth rates, profit margins, cost of capital, tax rates, and capital expenditures.
  • Dynamic Valuation Framework: Automatically recalculates Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Analysis: Develop various forecasting scenarios to explore different valuation possibilities.
  • Intuitive Interface: Designed to be straightforward and accessible for both experienced professionals and newcomers.

How It Works

  • Download: Get the pre-built Excel file containing Mercantile Bank Corporation’s (MBWM) financial data.
  • Customize: Tailor your forecasts, including revenue growth, EBITDA %, and WACC to fit your analysis.
  • Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate multiple projections and evaluate different outcomes instantly.
  • Make Decisions: Leverage the valuation insights to inform your investment strategy.

Why Choose Mercantile Bank Corporation (MBWM)?

  • Save Time: Quickly access banking solutions without the hassle of lengthy processes.
  • Enhance Security: Advanced security measures protect your financial information effectively.
  • Fully Customizable Services: Tailor banking products to meet your unique financial needs.
  • User-Friendly Experience: Intuitive interfaces and support make banking straightforward.
  • Trusted by Clients: A reliable partner for individuals and businesses seeking financial growth.

Who Should Use Mercantile Bank Corporation (MBWM)?

  • Investors: Make informed investment choices with insights from a reputable financial institution.
  • Financial Analysts: Access comprehensive reports and data to streamline your analysis process.
  • Consultants: Utilize reliable banking solutions to enhance client strategies and recommendations.
  • Finance Enthusiasts: Explore various banking services to broaden your financial knowledge and expertise.
  • Educators and Students: Leverage real-world banking scenarios for practical applications in finance education.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Mercantile Bank Corporation (MBWM).
  • Real-World Data: Mercantile Bank's historical and projected financials preloaded for in-depth analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable insights.


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.

No products were found matching.