NSTS Bancorp, Inc. (NSTS) DCF Valuation

NSTS Bancorp, Inc. (NSTS) 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

NSTS Bancorp, Inc. (NSTS) 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 NSTS Bancorp, Inc.? Our NSTS DCF Calculator integrates real-world data with comprehensive customization features, allowing 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 6.1 5.7 5.3 7.1 4.9 4.8 4.6 4.5 4.4 4.3
Revenue Growth, % 0 -6.51 -5.86 32.27 -30.58 -2.67 -2.67 -2.67 -2.67 -2.67
EBITDA .6 -.3 .0 .4 -2.7 -.4 -.4 -.4 -.4 -.4
EBITDA, % 10.11 -5.74 0 6.24 -55.01 -8.88 -8.88 -8.88 -8.88 -8.88
Depreciation .3 .3 .3 .3 .3 .2 .2 .2 .2 .2
Depreciation, % 4.7 5.13 5.03 3.79 5.44 4.82 4.82 4.82 4.82 4.82
EBIT .3 -.6 -.3 .2 -3.0 -.7 -.6 -.6 -.6 -.6
EBIT, % 5.42 -10.87 -5.03 2.45 -60.44 -13.69 -13.69 -13.69 -13.69 -13.69
Total Cash 121.1 125.9 226.0 134.4 83.1 4.8 4.6 4.5 4.4 4.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .7 .6 .9 .8
Account Receivables, % 0 11.87 12.03 12.09 15.49
Inventories -53.2 -45.0 -125.7 -19.3 .0 -3.8 -3.7 -3.6 -3.5 -3.4
Inventories, % -878.25 -794.35 -2358.74 -274.16 0 -80 -80 -80 -80 -80
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 -.1 -.1 -.1 -.2 -.5 -.2 -.2 -.2 -.2 -.2
Capital Expenditure, % -1.88 -1.83 -2.66 -3.05 -10.54 -3.99 -3.99 -3.99 -3.99 -3.99
Tax Rate, % -33.77 -33.77 -33.77 -33.77 -33.77 -33.77 -33.77 -33.77 -33.77 -33.77
EBITAT .4 -.1 -.1 .0 -4.0 -.3 -.3 -.3 -.3 -.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 53.8 -8.8 80.8 -106.5 -23.4 3.8 -.4 -.4 -.4 -.3
WACC, % 7.33 5.4 5.45 5.34 7.33 6.17 6.17 6.17 6.17 6.17
PV UFCF
SUM PV UFCF 2.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value -8
Present Terminal Value -6
Enterprise Value -4
Net Debt -28
Equity Value 25
Diluted Shares Outstanding, MM 5
Equity Value Per Share 4.90

What You Will Receive

  • Authentic NSTS Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for NSTS Bancorp, Inc. (NSTS).
  • Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates to fit your analysis.
  • Immediate Valuation Adjustments: Automatic recalculations to evaluate the effects of changes on NSTS's fair value.
  • Flexible Excel Template: Designed for effortless edits, scenario testing, and in-depth projections.
  • Efficient and Precise: Avoid the hassle of building models from the ground up while ensuring accuracy and adaptability.

Key Features

  • Customizable Financial Inputs: Adjust essential metrics such as loan growth, interest margins, and operating expenses.
  • Instant DCF Valuation: Quickly computes intrinsic value, net present value, and additional financial outputs.
  • High-Precision Accuracy: Leverages NSTS Bancorp's real-world financial data for credible valuation results.
  • Effortless Scenario Analysis: Evaluate various assumptions and analyze different outcomes with ease.
  • Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.

How It Works

  1. Step 1: Download the Excel file for NSTS Bancorp, Inc. (NSTS).
  2. Step 2: Review NSTS’s pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update instantly as you adjust your assumptions.
  5. Step 5: Analyze the outputs and leverage the results for your investment decisions.

Why Choose NSTS Bancorp, Inc. (NSTS) Calculator?

  • User-Friendly Interface: Perfect for both novice and seasoned users.
  • Customizable Inputs: Easily adjust parameters to suit your financial analysis.
  • Real-Time Feedback: Watch NSTS’s valuation update instantly as you change inputs.
  • Pre-Loaded Data: Comes equipped with NSTS’s actual financial figures for immediate evaluation.
  • Relied Upon by Experts: Trusted by financial professionals for making informed investment choices.

Who Should Use NSTS Bancorp, Inc. (NSTS)?

  • Banking Students: Explore financial management techniques and apply them to real-world scenarios.
  • Researchers: Utilize industry models in academic studies or financial analyses.
  • Investors: Evaluate your investment strategies and assess valuation metrics for NSTS Bancorp, Inc. (NSTS).
  • Financial Analysts: Enhance your analysis with a customizable financial forecasting model tailored for NSTS.
  • Entrepreneurs: Understand the financial operations of publicly traded banks like NSTS Bancorp, Inc. (NSTS).

What the Template Contains

  • Pre-Filled Data: Includes NSTS Bancorp, Inc. (NSTS) 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 NSTS Bancorp, Inc. (NSTS) 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.