|
Avaliação DCF de Bancorp, Inc. (MSVB) do Sul Bancorp, Inc. (MSVB)
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
Mid-Southern Bancorp, Inc. (MSVB) Bundle
Projetado para precisão, a nossa calculadora DCF (MSVB) permite avaliar a avaliação do meio do sul do Bancorp, Inc. usando dados financeiros reais e oferece flexibilidade completa para modificar todos os parâmetros principais para projeções aprimoradas.
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 | 7.9 | 7.4 | 8.2 | .1 | 11.7 | 11.9 | 12.0 | 12.2 | 12.3 | 12.5 |
| Revenue Growth, % | 0 | -6.32 | 10.45 | -98.86 | 12493.55 | 1.32 | 1.32 | 1.32 | 1.32 | 1.32 |
| EBITDA | 1.2 | 1.4 | 1.8 | 2.2 | 1.6 | 4.0 | 4.1 | 4.1 | 4.2 | 4.3 |
| EBITDA, % | 15.08 | 18.73 | 22.64 | 2323.66 | 13.86 | 34.06 | 34.06 | 34.06 | 34.06 | 34.06 |
| Depreciation | .1 | .2 | .2 | .2 | .2 | 2.6 | 2.6 | 2.6 | 2.7 | 2.7 |
| Depreciation, % | 1.82 | 2.11 | 2.09 | 203.23 | 1.64 | 21.53 | 21.53 | 21.53 | 21.53 | 21.53 |
| EBIT | 1.0 | 1.2 | 1.7 | 2.0 | 1.4 | 3.9 | 3.9 | 4.0 | 4.0 | 4.1 |
| EBIT, % | 13.26 | 16.61 | 20.55 | 2120.43 | 12.22 | 32.53 | 32.53 | 32.53 | 32.53 | 32.53 |
| Total Cash | 77.2 | 114.1 | 123.7 | 111.0 | 13.7 | 11.9 | 12.0 | 12.2 | 12.3 | 12.5 |
| Total Cash, percent | .0 | .0 | .0 | .1 | .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 | -19.8 | -10.7 | -17.5 | -8.3 | .0 | -9.5 | -9.6 | -9.7 | -9.9 | -10.0 |
| Inventories, % | -251.55 | -144.42 | -214.39 | -8956.99 | 0 | -80 | -80 | -80 | -80 | -80 |
| Accounts Payable | .0 | .0 | .0 | .0 | .0 | .3 | .3 | .3 | .3 | .3 |
| Accounts Payable, % | 0.08885504 | 0.1355 | 0.13495 | 12.9 | 0 | 2.65 | 2.65 | 2.65 | 2.65 | 2.65 |
| Capital Expenditure | -.1 | -.1 | -.2 | -.4 | -.1 | -2.5 | -2.6 | -2.6 | -2.6 | -2.7 |
| Capital Expenditure, % | -1.13 | -1.79 | -2.22 | -479.57 | -1.08 | -21.24 | -21.24 | -21.24 | -21.24 | -21.24 |
| Tax Rate, % | -1.75 | -1.75 | -1.75 | -1.75 | -1.75 | -1.75 | -1.75 | -1.75 | -1.75 | -1.75 |
| EBITAT | 1.0 | 1.2 | 1.6 | 1.9 | 1.5 | 3.7 | 3.8 | 3.8 | 3.9 | 3.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 20.8 | -7.9 | 8.4 | -7.5 | -6.8 | 13.6 | 3.9 | 4.0 | 4.0 | 4.1 |
| WACC, % | 4.53 | 4.63 | 4.61 | 4.6 | 4.68 | 4.61 | 4.61 | 4.61 | 4.61 | 4.61 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 26.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 4 | |||||||||
| Terminal Value | 160 | |||||||||
| Present Terminal Value | 127 | |||||||||
| Enterprise Value | 154 | |||||||||
| Net Debt | 29 | |||||||||
| Equity Value | 125 | |||||||||
| Diluted Shares Outstanding, MM | 3 | |||||||||
| Equity Value Per Share | 46.05 |
What You Will Get
- Editable Forecast Inputs: Easily adjust key assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Mid-Southern Bancorp, Inc. (MSVB) financial data pre-populated to kickstart your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model tailored to meet your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Customizable Financial Inputs: Adjust essential metrics such as loan growth, interest margins, and operating expenses.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial outputs.
- High-Precision Accuracy: Leverages Mid-Southern Bancorp's (MSVB) actual financial data for dependable valuation results.
- Simplified Scenario Analysis: Evaluate various assumptions and analyze results with ease.
- Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.
How It Works
- Step 1: Download the prebuilt Excel template featuring Mid-Southern Bancorp, Inc. (MSVB) data.
- Step 2: Review the pre-filled sheets to familiarize yourself with the key financial metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view updated results, including the intrinsic value of Mid-Southern Bancorp, Inc. (MSVB).
- Step 5: Make informed investment choices or create reports based on the outputs.
Why Choose This Calculator for Mid-Southern Bancorp, Inc. (MSVB)?
- Comprehensive Tool: Features DCF, WACC, and financial ratio analyses all in one convenient package.
- Customizable Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
- Detailed Insights: Automatically computes Mid-Southern Bancorp's intrinsic value and Net Present Value.
- Preloaded Data: Access historical and forecasted data for reliable starting points.
- Professional Quality: Perfect for financial analysts, investors, and business consultants working with MSVB.
Who Should Use This Product?
- Investors: Assess Mid-Southern Bancorp, Inc.'s (MSVB) financial health before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
- Startup Founders: Understand the valuation strategies of established companies like Mid-Southern Bancorp, Inc. (MSVB).
- Consultants: Provide comprehensive valuation analyses and reports for clients in the banking sector.
- Students and Educators: Utilize real-time data from Mid-Southern Bancorp, Inc. (MSVB) to teach and practice valuation skills.
What the Template Contains
- Preloaded MSVB Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- 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, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and 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.