MVB Financial Corp. (MVBF) DCF Valuation

MVB Financial Corp. (MVBF) DCF Valuation

US | Financial Services | Banks - Regional | NASDAQ
MVB Financial Corp. (MVBF) 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
  • ✓ Não É Necessária Experiência; Fácil De Seguir

MVB Financial Corp. (MVBF) Bundle

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

TOTAL:

Evaluate MVB Financial Corp.'s (MVBF) financial prospects like an expert! This (MVBF) DCF Calculator provides pre-filled financial data and the freedom to modify revenue growth, WACC, margins, and other crucial assumptions to align with your predictions.


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 124.0 160.7 139.8 150.1 144.8 152.2 160.0 168.1 176.7 185.7
Revenue Growth, % 0 29.56 -13.01 7.4 -3.53 5.11 5.11 5.11 5.11 5.11
EBITDA 38.3 50.2 52.8 20.4 .0 34.5 36.3 38.2 40.1 42.2
EBITDA, % 30.87 31.27 37.76 13.56 0 22.69 22.69 22.69 22.69 22.69
Depreciation 3.3 3.4 4.2 5.3 5.0 4.5 4.7 5.0 5.2 5.5
Depreciation, % 2.63 2.09 3 3.55 3.45 2.94 2.94 2.94 2.94 2.94
EBIT 35.0 46.9 48.6 15.0 -5.0 30.1 31.6 33.2 34.9 36.7
EBIT, % 28.24 29.18 34.76 10.01 -3.45 19.75 19.75 19.75 19.75 19.75
Total Cash 276.4 686.3 731.6 420.1 398.2 152.2 160.0 168.1 176.7 185.7
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 -96.4 -289.2 -320.3 -54.1 .0 -95.5 -100.4 -105.5 -110.9 -116.6
Inventories, % -77.75 -180.02 -229.22 -36.04 0 -62.76 -62.76 -62.76 -62.76 -62.76
Accounts Payable 41.7 55.9 55.1 41.6 .0 41.3 43.4 45.6 47.9 50.4
Accounts Payable, % 33.62 34.81 39.44 27.69 0 27.11 27.11 27.11 27.11 27.11
Capital Expenditure -2.0 -6.6 -4.9 -3.0 -1.9 -3.8 -4.0 -4.2 -4.5 -4.7
Capital Expenditure, % -1.65 -4.12 -3.48 -2.03 -1.32 -2.52 -2.52 -2.52 -2.52 -2.52
Tax Rate, % -14.43 -14.43 -14.43 -14.43 -14.43 -14.43 -14.43 -14.43 -14.43 -14.43
EBITAT 27.0 37.4 39.1 12.2 -5.7 25.2 26.4 27.8 29.2 30.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 166.3 241.2 68.8 -265.3 -98.3 162.6 34.1 35.9 37.7 39.6
WACC, % 21.97 22.47 22.63 22.77 26.35 23.24 23.24 23.24 23.24 23.24
PV UFCF
SUM PV UFCF 203.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 40
Terminal Value 190
Present Terminal Value 67
Enterprise Value 271
Net Debt -318
Equity Value 589
Diluted Shares Outstanding, MM 13
Equity Value Per Share 45.29

What You Will Get

  • Real MVB Financial Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on MVB Financial Corp.’s (MVBF) fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • 🔍 Real-Life MVBF Financials: Pre-filled historical and projected data for MVB Financial Corp. (MVBF).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate MVB Financial Corp.’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize MVB Financial Corp.’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review MVB Financial Corp.'s (MVBF) pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Analyze the outputs and leverage the results for your investment decisions.

Why Choose This Calculator for MVB Financial Corp. (MVBF)?

  • Accurate Data: Real MVB Financial Corp. financials ensure reliable valuation results.
  • Customizable: Adjust key parameters like growth rates, WACC, and tax rates to align with your projections.
  • Time-Saving: Pre-built calculations save you from starting from scratch.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the financial sector.
  • User-Friendly: Intuitive design and step-by-step guidance make it accessible for all users.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for assessing MVB Financial Corp. (MVBF).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in MVB Financial Corp. (MVBF).
  • Students and Educators: Utilize real-time data to enhance learning and practice in financial modeling.
  • Banking Enthusiasts: Gain insights into how financial institutions like MVB Financial Corp. (MVBF) are valued in the market.

What the Template Contains

  • Historical Data: Includes MVB Financial Corp.'s (MVBF) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate MVB Financial Corp.'s (MVBF) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of MVB Financial Corp.'s (MVBF) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.