Cullman Bancorp, Inc. (CULL) DCF Valuation

Cullman Bancorp, Inc. (CULL) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Cullman Bancorp, Inc. (CULL) Bundle

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

TOTAL:

Looking to determine the intrinsic value of Cullman Bancorp, Inc.? Our CULL DCF Calculator integrates real-world data with extensive customization options, enabling you to refine your forecasts and enhance your investment choices.


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 15.8 12.8 13.1 16.9 16.9 17.4 18.0 18.5 19.1 19.7
Revenue Growth, % 0 -19.21 2.66 28.69 0.24926 3.1 3.1 3.1 3.1 3.1
EBITDA .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
EBITDA, % -0.25339 0 0 0 0 -0.05067782 -0.05067782 -0.05067782 -0.05067782 -0.05067782
Depreciation -4.8 .4 .4 .5 .5 -.6 -.7 -.7 -.7 -.7
Depreciation, % -30.34 3.29 3.38 2.78 2.78 -3.62 -3.62 -3.62 -3.62 -3.62
EBIT 4.7 -.4 -.4 -.5 -.5 .6 .6 .7 .7 .7
EBIT, % 30.08 -3.29 -3.38 -2.78 -2.78 3.57 3.57 3.57 3.57 3.57
Total Cash 6.1 22.0 23.5 30.2 32.7 15.3 15.8 16.2 16.7 17.3
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 -61.8 -63.1 -37.9 .0 -10.4 -10.8 -11.1 -11.5 -11.8
Inventories, % 0 -484.52 -482.04 -224.67 0 -60 -60 -60 -60 -60
Accounts Payable .0 .1 .1 .2 .2 .1 .1 .1 .1 .1
Accounts Payable, % 0 0.78407 0.45826 0.91988 1.41 0.71542 0.71542 0.71542 0.71542 0.71542
Capital Expenditure -.3 -.4 -1.3 -1.7 -3.6 -1.6 -1.7 -1.7 -1.8 -1.9
Capital Expenditure, % -1.94 -3.37 -9.97 -10.34 -21.49 -9.42 -9.42 -9.42 -9.42 -9.42
Tax Rate, % 21.72 21.72 21.72 21.72 21.72 21.72 21.72 21.72 21.72 21.72
EBITAT 3.7 -.3 -.4 -.4 -.4 .5 .5 .5 .5 .6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1.4 61.6 .0 -26.8 -41.3 8.6 -1.5 -1.6 -1.6 -1.6
WACC, % 6.81 6.82 7.02 6.84 6.8 6.86 6.86 6.86 6.86 6.86
PV UFCF
SUM PV UFCF 3.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -2
Terminal Value -35
Present Terminal Value -25
Enterprise Value -22
Net Debt 31
Equity Value -52
Diluted Shares Outstanding, MM 7
Equity Value Per Share -7.31

What You Will Get

  • Real Cullman Bancorp 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 Cullman Bancorp’s 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

  • Customizable Financial Inputs: Adjust essential metrics such as loan growth, net interest margin, and operating expenses.
  • Instant DCF Valuation: Provides immediate calculations of intrinsic value, NPV, and additional financial metrics.
  • High-Precision Accuracy: Leverages Cullman Bancorp's actual financial data for trustworthy valuation results.
  • Effortless Scenario Analysis: Easily evaluate various assumptions and analyze the resulting impacts.
  • Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.

How It Works

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

Why Choose This Calculator for Cullman Bancorp, Inc. (CULL)?

  • Comprehensive Tool: Offers DCF, WACC, and financial ratio analyses all in one solution.
  • Customizable Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
  • Detailed Insights: Automatically computes Cullman Bancorp’s intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable starting points for analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business advisors focusing on (CULL).

Who Should Use This Product?

  • Investors: Evaluate Cullman Bancorp, Inc.'s (CULL) performance before making investment decisions.
  • CFOs and Financial Analysts: Enhance financial analysis and refine valuation methodologies.
  • Startup Founders: Understand the valuation strategies of established financial institutions like Cullman Bancorp, Inc. (CULL).
  • Consultants: Provide comprehensive valuation insights and reports for your clients.
  • Students and Educators: Utilize authentic financial data to explore and teach valuation principles.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Cullman Bancorp, Inc. (CULL) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Cullman Bancorp, Inc. (CULL).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.