|
Republic Bancorp, Inc. (RBCAA) Avaliação DCF
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
Republic Bancorp, Inc. (RBCAA) Bundle
Descubra o verdadeiro valor da Republic Bancorp, Inc. (RBCAA) com nossa calculadora DCF de nível profissional! Ajuste as principais suposições, explore vários cenários e avalie como as mudanças afetam a avaliação da Republic Bancorp, Inc. (RBCAA) - tudo dentro de um único modelo do Excel.
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 | 298.4 | 315.1 | 302.5 | 308.7 | 310.9 | 314.3 | 317.7 | 321.1 | 324.6 | 328.1 |
| Revenue Growth, % | 0 | 5.57 | -3.99 | 2.06 | 0.69803 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 |
| EBITDA | 122.4 | 112.4 | 120.4 | 124.4 | .0 | 98.6 | 99.6 | 100.7 | 101.8 | 102.9 |
| EBITDA, % | 41.02 | 35.66 | 39.81 | 40.31 | 0 | 31.36 | 31.36 | 31.36 | 31.36 | 31.36 |
| Depreciation | 9.2 | 9.7 | 9.0 | 7.6 | .0 | 7.3 | 7.4 | 7.5 | 7.5 | 7.6 |
| Depreciation, % | 3.09 | 3.09 | 2.97 | 2.46 | 0 | 2.32 | 2.32 | 2.32 | 2.32 | 2.32 |
| EBIT | 113.2 | 102.6 | 111.4 | 116.8 | .0 | 91.3 | 92.2 | 93.2 | 94.3 | 95.3 |
| EBIT, % | 37.93 | 32.58 | 36.84 | 37.85 | 0 | 29.04 | 29.04 | 29.04 | 29.04 | 29.04 |
| Total Cash | 856.7 | 1,009.5 | 1,252.1 | 985.5 | 907.9 | 314.3 | 317.7 | 321.1 | 324.6 | 328.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 14.0 | .0 | .0 | 10.4 | .0 | 5.1 | 5.1 | 5.2 | 5.2 | 5.3 |
| Account Receivables, % | 4.7 | 0 | 0 | 3.37 | 0 | 1.61 | 1.61 | 1.61 | 1.61 | 1.61 |
| Inventories | -399.2 | -501.0 | -768.6 | .0 | .0 | -188.6 | -190.6 | -192.7 | -194.8 | -196.9 |
| Inventories, % | -133.76 | -159.02 | -254.1 | 0 | 0 | -60 | -60 | -60 | -60 | -60 |
| 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 | -12.9 | -3.6 | -5.8 | -3.5 | -6.9 | -6.7 | -6.8 | -6.9 | -7.0 | -7.0 |
| Capital Expenditure, % | -4.32 | -1.14 | -1.91 | -1.13 | -2.22 | -2.14 | -2.14 | -2.14 | -2.14 | -2.14 |
| Tax Rate, % | 20.17 | 20.17 | 20.17 | 20.17 | 20.17 | 20.17 | 20.17 | 20.17 | 20.17 | 20.17 |
| EBITAT | 91.7 | 83.2 | 88.5 | 91.1 | .0 | 72.9 | 73.7 | 74.5 | 75.3 | 76.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 473.2 | 205.3 | 359.3 | -683.8 | 3.5 | 256.9 | 76.2 | 77.1 | 77.9 | 78.7 |
| WACC, % | 7.75 | 7.75 | 7.69 | 7.64 | 7.71 | 7.71 | 7.71 | 7.71 | 7.71 | 7.71 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 478.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 80 | |||||||||
| Terminal Value | 1,407 | |||||||||
| Present Terminal Value | 971 | |||||||||
| Enterprise Value | 1,449 | |||||||||
| Net Debt | 197 | |||||||||
| Equity Value | 1,252 | |||||||||
| Diluted Shares Outstanding, MM | 20 | |||||||||
| Equity Value Per Share | 63.08 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real RBCAA financial data.
- Authentic Data: Access to historical figures and forward-looking projections (highlighted in the yellow cells).
- Adjustable Forecasts: Modify forecast variables such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs affect Republic Bancorp's valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for clarity and simplicity, complete with step-by-step guidance.
Key Features
- 🔍 Real-Life RBCAA Financials: Pre-filled historical and projected data for Republic Bancorp, Inc.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Republic Bancorp’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Republic Bancorp’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the prebuilt Excel template featuring Republic Bancorp, Inc.'s (RBCAA) data.
- Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including Republic Bancorp, Inc.'s (RBCAA) intrinsic value.
- Step 5: Make well-informed investment decisions or create reports based on the outputs.
Why Choose This Calculator for Republic Bancorp, Inc. (RBCAA)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Republic Bancorp, Inc. (RBCAA).
- Flexible Inputs: Modify yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Republic Bancorp, Inc.'s (RBCAA) intrinsic value and Net Present Value.
- Preloaded Information: Historical and forecasted data provide reliable starting points for analysis.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants focusing on Republic Bancorp, Inc. (RBCAA).
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for analyzing Republic Bancorp, Inc. (RBCAA).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Deliver precise valuation insights to clients interested in Republic Bancorp, Inc. (RBCAA).
- Students and Educators: Leverage real-world data to enhance learning and practice in financial modeling.
- Banking Enthusiasts: Gain insights into the valuation processes of banking institutions like Republic Bancorp, Inc. (RBCAA).
What the Template Contains
- Historical Data: Includes Republic Bancorp, Inc.'s (RBCAA) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Republic Bancorp, Inc.'s (RBCAA) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital tailored for Republic Bancorp, Inc. (RBCAA).
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions specific to Republic Bancorp, Inc. (RBCAA).
- Quarterly and Annual Statements: A complete breakdown of Republic Bancorp, Inc.'s (RBCAA) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically for Republic Bancorp, Inc. (RBCAA).
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.