Landmark Bancorp, Inc. (LARK) DCF Valuation

Landmark Bancorp, Inc. (LARK) 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

Landmark Bancorp, Inc. (LARK) 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:

Enhance your investment choices with the Landmark Bancorp, Inc. (LARK) DCF Calculator! Utilize real financial data from Landmark Bancorp, adjust growth predictions and expenses, and instantly observe how these changes influence the intrinsic value of LARK.


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 46.2 63.8 60.6 52.6 56.2 59.9 64.0 68.2 72.8 77.7
Revenue Growth, % 0 38.3 -5.11 -13.21 6.83 6.7 6.7 6.7 6.7 6.7
EBITDA 14.3 26.9 25.4 13.9 .0 17.0 18.1 19.3 20.6 22.0
EBITDA, % 31.06 42.09 41.97 26.42 0 28.31 28.31 28.31 28.31 28.31
Depreciation 2.2 2.6 2.6 1.4 .0 1.9 2.0 2.2 2.3 2.5
Depreciation, % 4.82 4.06 4.29 2.63 0 3.16 3.16 3.16 3.16 3.16
EBIT 12.1 24.3 22.8 12.5 .0 15.1 16.1 17.2 18.3 19.5
EBIT, % 26.24 38.03 37.68 23.79 0 25.15 25.15 25.15 25.15 25.15
Total Cash 376.7 382.1 577.3 521.5 27.1 53.7 57.3 61.2 65.3 69.7
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 -18.5 -91.5 -203.5 -65.1 .0 -40.8 -43.5 -46.4 -49.5 -52.9
Inventories, % -40.16 -143.29 -335.99 -123.89 0 -68.03 -68.03 -68.03 -68.03 -68.03
Accounts Payable 12.6 17.3 15.8 22.5 .0 14.8 15.8 16.8 18.0 19.2
Accounts Payable, % 27.32 27.11 26.06 42.85 0 24.67 24.67 24.67 24.67 24.67
Capital Expenditure -1.0 -.4 -1.3 -.9 -1.0 -1.0 -1.1 -1.2 -1.2 -1.3
Capital Expenditure, % -2.25 -0.56233 -2.19 -1.67 -1.77 -1.69 -1.69 -1.69 -1.69 -1.69
Tax Rate, % 13.77 13.77 13.77 13.77 13.77 13.77 13.77 13.77 13.77 13.77
EBITAT 10.7 19.5 18.0 10.9 .0 12.7 13.5 14.4 15.4 16.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 43.0 99.4 129.8 -120.2 -88.7 69.1 18.2 19.4 20.7 22.1
WACC, % 11.8 11.09 10.96 11.74 11.64 11.45 11.45 11.45 11.45 11.45
PV UFCF
SUM PV UFCF 117.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 23
Terminal Value 239
Present Terminal Value 139
Enterprise Value 256
Net Debt 67
Equity Value 189
Diluted Shares Outstanding, MM 5
Equity Value Per Share 34.46

What You Will Receive

  • Pre-Loaded Financial Model: Landmark Bancorp, Inc.’s (LARK) actual data provides accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates allow you to view results instantly as adjustments are made.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Flexible and Reusable: Designed for adaptability, enabling repeated application for in-depth forecasts.

Key Features

  • Comprehensive LARK Data: Pre-filled with Landmark Bancorp’s historical financials and future projections.
  • Customizable Financial Inputs: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures as needed.
  • Interactive Valuation Model: Automatically recalculates Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Analysis: Develop multiple forecasting scenarios to evaluate various valuation results.
  • Intuitive User Interface: Designed to be straightforward and accessible for both seasoned professionals and newcomers.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Landmark Bancorp, Inc. (LARK) data.
  • Step 2: Navigate through 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 updated results, including the intrinsic value of Landmark Bancorp, Inc. (LARK).
  • Step 5: Utilize the outputs to make informed investment decisions or create detailed reports.

Why Choose This Calculator for Landmark Bancorp, Inc. (LARK)?

  • All-in-One Solution: Combines DCF, WACC, and key financial ratio analyses tailored for LARK.
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Landmark Bancorp, Inc. (LARK).
  • Data Rich: Comes with historical and projected data to provide reliable starting points.
  • High-Quality Standards: Perfect for financial analysts, investors, and business consultants focusing on LARK.

Who Should Use Landmark Bancorp, Inc. (LARK)?

  • Finance Students: Explore banking fundamentals and apply theoretical concepts to real-world scenarios.
  • Academics: Utilize Landmark Bancorp's data for research and case studies in finance and economics.
  • Investors: Analyze investment opportunities and track performance metrics for Landmark Bancorp, Inc. (LARK).
  • Analysts: Enhance your analysis with comprehensive financial models tailored for banking institutions.
  • Small Business Owners: Understand how banking operations impact local businesses and the economy.

What the Template Contains

  • Pre-Filled DCF Model: Landmark Bancorp, Inc.’s (LARK) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Landmark Bancorp’s (LARK) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.