Citizens & Northern Corporation (CZNC) DCF Valuation

Citizens & Northern Corporation (CZNC) 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

Citizens & Northern Corporation (CZNC) 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 assess the intrinsic value of Citizens & Northern Corporation? Our CZNC DCF Calculator seamlessly integrates real-world data with extensive customization features, enabling you to refine your forecasts and enhance your investment strategy.


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 72.7 90.8 103.8 106.0 104.6 115.1 126.6 139.3 153.3 168.6
Revenue Growth, % 0 24.98 14.28 2.06 -1.25 10.02 10.02 10.02 10.02 10.02
EBITDA 25.2 25.2 39.8 34.7 .0 30.7 33.8 37.2 40.9 45.0
EBITDA, % 34.61 27.73 38.35 32.79 0 26.7 26.7 26.7 26.7 26.7
Depreciation 2.0 2.5 2.7 2.8 .0 2.5 2.7 3.0 3.3 3.6
Depreciation, % 2.71 2.77 2.57 2.67 0 2.14 2.14 2.14 2.14 2.14
EBIT 23.2 22.7 37.2 31.9 .0 28.3 31.1 34.2 37.6 41.4
EBIT, % 31.9 24.96 35.79 30.12 0 24.55 24.55 24.55 24.55 24.55
Total Cash 381.9 451.2 622.6 553.1 537.5 115.1 126.6 139.3 153.3 168.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 5.0 8.3 .0 .0 .0
Account Receivables, % 6.88 9.13 0 0 0
Inventories -47.2 -117.3 -122.0 -64.0 .0 -74.9 -82.4 -90.6 -99.7 -109.7
Inventories, % -64.89 -129.15 -117.48 -60.38 0 -65.05 -65.05 -65.05 -65.05 -65.05
Accounts Payable 12.2 27.7 23.6 25.6 .0 21.7 23.9 26.2 28.9 31.8
Accounts Payable, % 16.76 30.48 22.76 24.17 0 18.83 18.83 18.83 18.83 18.83
Capital Expenditure -2.9 -3.1 -1.9 -3.3 -2.3 -3.3 -3.7 -4.0 -4.4 -4.9
Capital Expenditure, % -3.95 -3.45 -1.8 -3.1 -2.16 -2.89 -2.89 -2.89 -2.89 -2.89
Tax Rate, % 20.78 20.78 20.78 20.78 20.78 20.78 20.78 20.78 20.78 20.78
EBITAT 19.3 18.8 30.1 26.3 .0 23.1 25.4 28.0 30.8 33.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 72.8 100.5 39.8 -30.2 -91.8 115.1 33.8 37.2 40.9 45.0
WACC, % 9.38 9.34 9.23 9.31 9.1 9.27 9.27 9.27 9.27 9.27
PV UFCF
SUM PV UFCF 219.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 46
Terminal Value 631
Present Terminal Value 405
Enterprise Value 624
Net Debt 153
Equity Value 472
Diluted Shares Outstanding, MM 15
Equity Value Per Share 30.97

What You Will Receive

  • Authentic CZNC Financial Data: Pre-loaded with Citizens & Northern Corporation’s historical and projected figures for detailed analysis.
  • Completely Customizable Template: Easily adjust key variables such as revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Watch CZNC’s intrinsic value refresh in real-time based on your modifications.
  • Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
  • Intuitive Design: Straightforward layout and clear guidance suitable for all skill levels.

Key Features

  • Comprehensive DCF Calculator: Offers both unlevered and levered DCF valuation models tailored for Citizens & Northern Corporation (CZNC).
  • WACC Calculator: Features a pre-configured Weighted Average Cost of Capital sheet with adjustable parameters.
  • Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates as needed.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Citizens & Northern Corporation (CZNC).
  • Interactive Dashboard and Charts: Visual representations provide a summary of essential valuation metrics for straightforward analysis.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based CZNC DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional factors.
  3. Instant Calculations: The model will automatically refresh Citizens & Northern Corporation’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Leverage the outcomes to inform your investment or financial decisions.

Why Choose This Calculator for Citizens & Northern Corporation (CZNC)?

  • Accuracy: Leverages authentic Citizens & Northern Corporation financial data for precise calculations.
  • Flexibility: Tailored for users to easily adjust and experiment with various inputs.
  • Time-Saving: Avoid the complexities of constructing a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected by CFOs.
  • User-Friendly: Intuitive design makes it accessible for users without advanced financial modeling skills.

Who Should Use This Product?

  • Finance Students: Master financial analysis techniques and implement them with real data from Citizens & Northern Corporation (CZNC).
  • Academics: Utilize industry-standard models in your teaching or research on banking and finance.
  • Investors: Evaluate your investment strategies and assess valuation scenarios for Citizens & Northern Corporation (CZNC).
  • Analysts: Enhance your analysis process with a ready-to-use, customizable financial model tailored for Citizens & Northern Corporation (CZNC).
  • Small Business Owners: Discover how financial performance is assessed in large institutions like Citizens & Northern Corporation (CZNC).

What the Template Contains

  • Pre-Filled Data: Includes Citizens & Northern Corporation's (CZNC) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Citizens & Northern Corporation's (CZNC) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.