Pacific Premier Bancorp, Inc. (PPBI) DCF Valuation

Pacific Premier Bancorp, Inc. (PPBI) Avaliação DCF

US | Financial Services | Banks - Regional | NASDAQ
Pacific Premier Bancorp, Inc. (PPBI) 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

Pacific Premier Bancorp, Inc. (PPBI) Bundle

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

TOTAL:

Obtenha uma visão mais profunda do seu Pacific Premier Bancorp, Inc. (PPBI) Análise de avaliação com nossa calculadora DCF de ponta! Este modelo do Excel é pré -carregado com dados reais (PPBI), permitindo que você ajuste as previsões e suposições para um cálculo preciso do valor intrínseco da Pacific Premier Bancorp, Inc..


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 622.3 750.1 762.6 440.2 822.6 959.9 1,120.2 1,307.2 1,525.5 1,780.2
Revenue Growth, % 0 20.54 1.67 -42.28 86.86 16.7 16.7 16.7 16.7 16.7
EBITDA .0 492.7 413.1 60.2 .0 256.4 299.2 349.1 407.4 475.4
EBITDA, % 0 65.69 54.17 13.67 0 26.71 26.71 26.71 26.71 26.71
Depreciation 30.4 31.9 28.7 26.1 22.8 41.5 48.5 56.5 66.0 77.0
Depreciation, % 4.89 4.25 3.77 5.94 2.78 4.33 4.33 4.33 4.33 4.33
EBIT -30.4 460.8 384.4 34.0 -22.8 214.8 250.7 292.6 341.4 398.4
EBIT, % -4.89 61.43 50.4 7.73 -2.78 22.38 22.38 22.38 22.38 22.38
Total Cash 4,814.7 4,580.8 3,704.0 936.5 1,801.2 959.9 1,120.2 1,307.2 1,525.5 1,780.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 74.6 65.7 73.8 .0 68.0
Account Receivables, % 11.98 8.76 9.68 0 8.26
Inventories -958.2 -372.6 -1,176.8 .0 .0 -479.3 -559.4 -652.8 -761.8 -889.0
Inventories, % -153.97 -49.68 -154.31 0 0 -49.94 -49.94 -49.94 -49.94 -49.94
Accounts Payable .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Accounts Payable, % 0 0 0 0 0 0 0 0 0 0
Capital Expenditure -11.4 -9.3 -7.5 -6.6 .0 -10.7 -12.4 -14.5 -16.9 -19.8
Capital Expenditure, % -1.83 -1.24 -0.98033 -1.5 0 -1.11 -1.11 -1.11 -1.11 -1.11
Tax Rate, % 25.26 25.26 25.26 25.26 25.26 25.26 25.26 25.26 25.26 25.26
EBITAT -25.3 339.9 283.7 30.9 -17.1 170.2 198.6 231.8 270.5 315.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 877.3 -214.2 1,101.1 -1,052.6 -62.2 674.1 302.2 352.7 411.6 480.3
WACC, % 20 18.67 18.68 21.07 18.81 19.44 19.44 19.44 19.44 19.44
PV UFCF
SUM PV UFCF 1,383.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 490
Terminal Value 2,809
Present Terminal Value 1,155
Enterprise Value 2,538
Net Debt -118
Equity Value 2,656
Diluted Shares Outstanding, MM 95
Equity Value Per Share 28.06

What You Will Receive

  • Comprehensive Financial Model: Pacific Premier Bancorp, Inc.'s (PPBI) actual data allows for accurate DCF valuation.
  • Complete Forecasting Flexibility: Modify revenue growth, profit margins, WACC, and other essential metrics.
  • Real-Time Calculations: Instant updates ensure you see the outcomes as adjustments are made.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Adaptable and Reusable: Designed for versatility, enabling repeated use for in-depth forecasts.

Key Features

  • Comprehensive Financial Data: Access Pacific Premier Bancorp, Inc.'s (PPBI) historical financial statements and projected forecasts.
  • Customizable Parameters: Adjust inputs such as WACC, tax rates, revenue growth, and net interest margins.
  • Real-Time Valuation: Witness the intrinsic value of Pacific Premier Bancorp, Inc. (PPBI) update instantly.
  • Intuitive Visualizations: Interactive dashboard presents valuation results and essential metrics clearly.
  • Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.

How It Works

  • Download: Obtain the pre-built Excel file featuring Pacific Premier Bancorp, Inc.'s (PPBI) financial data.
  • Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and instantly compare the results.
  • Make Decisions: Leverage the valuation results to inform your investment strategy.

Why Choose This Calculator for Pacific Premier Bancorp, Inc. (PPBI)?

  • Accuracy: Utilizes real Pacific Premier financials to ensure precise data.
  • Flexibility: Built for users to easily test and adjust inputs as needed.
  • Time-Saving: Avoid the complexity of constructing a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected at the CFO level.
  • User-Friendly: Intuitive interface designed for users without extensive financial modeling expertise.

Who Should Use This Product?

  • Investors: Evaluate Pacific Premier Bancorp, Inc.'s (PPBI) financial health before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methods and assess forecasts for better financial planning.
  • Startup Founders: Understand the valuation practices of established financial institutions like Pacific Premier Bancorp, Inc. (PPBI).
  • Consultants: Provide expert valuation insights and reports for clients in the banking sector.
  • Students and Educators: Utilize authentic data to enhance learning and teaching of valuation strategies.

What the Template Contains

  • Historical Data: Includes Pacific Premier Bancorp, Inc.'s (PPBI) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Pacific Premier Bancorp, Inc.'s (PPBI) 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 Pacific Premier Bancorp, Inc.'s (PPBI) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.


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.