Old Point Financial Corporation (OPOF) DCF Valuation

Old Point Financial Corporation (OPOF) 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

Old Point Financial Corporation (OPOF) 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:

Whether you’re an investor or an analyst, this (OPOF) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from Old Point Financial Corporation, you can adjust forecasts and instantly see the effects.


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 47.9 48.5 53.7 55.7 59.5 62.8 66.3 70.1 74.0 78.2
Revenue Growth, % 0 1.26 10.68 3.8 6.74 5.62 5.62 5.62 5.62 5.62
EBITDA .2 .2 .4 .7 .0 .4 .4 .4 .4 .5
EBITDA, % 0.49065 0.45157 0.66693 1.31 0 0.58386 0.58386 0.58386 0.58386 0.58386
Depreciation 2.5 2.5 2.4 2.4 2.6 3.0 3.1 3.3 3.5 3.7
Depreciation, % 5.3 5.21 4.54 4.35 4.33 4.75 4.75 4.75 4.75 4.75
EBIT -2.3 -2.3 -2.1 -1.7 -2.6 -2.6 -2.8 -2.9 -3.1 -3.3
EBIT, % -4.81 -4.75 -3.87 -3.04 -4.33 -4.16 -4.16 -4.16 -4.16 -4.16
Total Cash 231.6 306.8 411.5 244.8 219.0 62.8 66.3 70.1 74.0 78.2
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 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
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 -1.8 -.9 -1.5 -1.4 -1.1 -1.6 -1.7 -1.8 -1.9 -2.0
Capital Expenditure, % -3.72 -1.91 -2.82 -2.43 -1.77 -2.53 -2.53 -2.53 -2.53 -2.53
Tax Rate, % 14.72 14.72 14.72 14.72 14.72 14.72 14.72 14.72 14.72 14.72
EBITAT -2.0 -2.1 -1.8 -1.5 -2.2 -2.3 -2.4 -2.6 -2.7 -2.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1.3 -.5 -.9 -.4 -.7 -.9 -.9 -1.0 -1.1 -1.1
WACC, % 10.29 10.55 10.19 10.14 10.08 10.25 10.25 10.25 10.25 10.25
PV UFCF
SUM PV UFCF -3.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -1
Terminal Value -14
Present Terminal Value -8
Enterprise Value -12
Net Debt 21
Equity Value -33
Diluted Shares Outstanding, MM 5
Equity Value Per Share -6.57

What You Will Get

  • Real OPOF Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess Old Point Financial Corporation’s future prospects.
  • User-Friendly Interface: Designed for industry professionals but easy enough for newcomers to navigate.

Key Features

  • Comprehensive Historical Data: Old Point Financial Corporation’s (OPOF) past financial statements and detailed forecasts.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Valuation: Instantly view the recalculated intrinsic value of Old Point Financial Corporation (OPOF).
  • Intuitive Visualizations: Interactive dashboard charts present valuation results and essential metrics.
  • Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file for Old Point Financial Corporation (OPOF).
  2. Step 2: Review the pre-filled financial data and forecasts for (OPOF).
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model refresh in real-time as you modify your assumptions.
  5. Step 5: Evaluate the results and leverage the insights for your investment strategies.

Why Choose This Calculator for Old Point Financial Corporation (OPOF)?

  • Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
  • Comprehensive Data: Old Point Financial Corporation’s historical and projected financials are preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Transparent Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly: Step-by-step guidance ensures a smooth calculation process.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Old Point Financial Corporation (OPOF) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Old Point Financial Corporation (OPOF).
  • Consultants: Deliver professional valuation insights to clients quickly and accurately using data from Old Point Financial Corporation (OPOF).
  • Business Owners: Understand how financial institutions like Old Point Financial Corporation (OPOF) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Old Point Financial Corporation (OPOF).

What the Template Contains

  • Preloaded OPOF Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.