FS Bancorp, Inc. (FSBW) DCF Valuation

FS Bancorp, Inc. (FSBW) 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

FS Bancorp, Inc. (FSBW) 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 FS Bancorp, Inc.? Our (FSBW) DCF Calculator integrates real-world data with comprehensive customization features, allowing you to refine your forecasts and enhance your investment strategies.


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 90.3 127.4 121.4 119.7 139.0 156.8 176.9 199.5 225.0 253.8
Revenue Growth, % 0 41.15 -4.75 -1.39 16.17 12.79 12.79 12.79 12.79 12.79
EBITDA 40.2 63.5 62.6 51.0 .0 59.1 66.7 75.2 84.8 95.7
EBITDA, % 44.49 49.81 51.59 42.61 0 37.7 37.7 37.7 37.7 37.7
Depreciation 3.6 3.5 3.4 3.2 .0 3.8 4.3 4.9 5.5 6.2
Depreciation, % 3.94 2.75 2.79 2.67 0 2.43 2.43 2.43 2.43 2.43
EBIT 36.6 60.0 59.2 47.8 .0 55.3 62.4 70.4 79.4 89.5
EBIT, % 40.54 47.06 48.79 39.94 0 35.27 35.27 35.27 35.27 35.27
Total Cash 192.7 281.9 308.4 275.4 310.0 156.8 176.9 199.5 225.0 253.8
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 -72.8 -111.0 -44.6 -57.9 .0 -79.3 -89.4 -100.9 -113.8 -128.3
Inventories, % -80.6 -87.1 -36.77 -48.35 0 -50.56 -50.56 -50.56 -50.56 -50.56
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 -2.5 -1.4 -2.0 -1.6 -1.7 -2.5 -2.8 -3.2 -3.6 -4.0
Capital Expenditure, % -2.73 -1.08 -1.63 -1.3 -1.2 -1.59 -1.59 -1.59 -1.59 -1.59
Tax Rate, % 20.36 20.36 20.36 20.36 20.36 20.36 20.36 20.36 20.36 20.36
EBITAT 29.6 47.2 46.7 38.3 .0 44.0 49.7 56.0 63.2 71.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 103.4 87.6 -18.2 53.2 -59.5 124.7 61.3 69.2 78.0 88.0
WACC, % 13.56 13.37 13.38 13.5 13.45 13.45 13.45 13.45 13.45 13.45
PV UFCF
SUM PV UFCF 298.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 90
Terminal Value 784
Present Terminal Value 417
Enterprise Value 716
Net Debt 60
Equity Value 655
Diluted Shares Outstanding, MM 8
Equity Value Per Share 84.29

What You Will Get

  • Pre-Filled Financial Model: FS Bancorp’s actual data enables precise DCF valuation.
  • Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
  • Instant Calculations: Automatic updates ensure you see results as you make changes.
  • Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
  • Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.

Key Features

  • Accurate Financial Data: Gain access to reliable historical performance and future forecasts for FS Bancorp, Inc. (FSBW).
  • Adjustable Forecast Parameters: Modify highlighted fields for key metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic recalculations for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help you visualize valuation outcomes.
  • Designed for All Users: An intuitive layout suitable for investors, CFOs, and financial consultants alike.

How It Works

  • 1. Access the Template: Download and open the Excel file containing FS Bancorp, Inc.'s (FSBW) financial data.
  • 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures.
  • 3. Analyze Results in Real-Time: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various forecasts to understand different valuation possibilities.
  • 5. Present with Assurance: Share professional valuation analysis to bolster your financial decisions.

Why Choose FS Bancorp, Inc. (FSBW)?

  • Time Efficiency: Skip the hassle of building financial models from the ground up – our tools are ready for immediate use.
  • Enhanced Accuracy: Dependable financial data and methodologies minimize valuation errors.
  • Completely Customizable: Adjust the model to align with your unique assumptions and forecasts.
  • User-Friendly: Intuitive charts and outputs simplify result analysis.
  • Endorsed by Professionals: Created for experts who prioritize precision and functionality.

Who Should Use This Product?

  • Finance Students: Explore banking fundamentals and apply concepts using data from FS Bancorp, Inc. (FSBW).
  • Academics: Integrate advanced banking models into your teaching or research projects.
  • Investors: Validate your investment strategies and evaluate the financial performance of FS Bancorp, Inc. (FSBW).
  • Analysts: Enhance your analysis with a ready-to-use, customizable financial model tailored for FS Bancorp, Inc. (FSBW).
  • Small Business Owners: Understand how community banks like FS Bancorp, Inc. (FSBW) operate and are assessed.

What the Template Contains

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

No products were found matching.