Eagle Bancorp Montana, Inc. (EBMT) DCF Valuation

Eagle Bancorp Montana, Inc. (EBMT) 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

Eagle Bancorp Montana, Inc. (EBMT) 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:

Gain insight into your Eagle Bancorp Montana, Inc. (EBMT) valuation analysis with our state-of-the-art DCF Calculator! Equipped with actual EBMT data, this Excel template enables you to adjust forecasts and assumptions to determine the intrinsic value of Eagle Bancorp Montana, Inc. with accuracy.


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 61.6 90.4 91.6 4.3 83.7 94.8 107.3 121.4 137.4 155.5
Revenue Growth, % 0 46.67 1.35 -95.33 1857.07 13.17 13.17 13.17 13.17 13.17
EBITDA 19.3 42.4 .0 .0 .0 14.8 16.8 19.0 21.5 24.4
EBITDA, % 31.38 46.94 0 0 0 15.66 15.66 15.66 15.66 15.66
Depreciation 2.6 3.6 4.1 5.6 .0 21.4 24.2 27.4 31.0 35.0
Depreciation, % 4.22 3.96 4.5 130.66 0 22.53 22.53 22.53 22.53 22.53
EBIT 16.7 38.8 -4.1 -5.6 .0 -6.5 -7.4 -8.3 -9.4 -10.7
EBIT, % 27.16 42.99 -4.5 -130.66 0 -6.87 -6.87 -6.87 -6.87 -6.87
Total Cash 149.3 225.1 325.9 371.3 24.5 81.4 92.1 104.2 118.0 133.5
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 -29.5 -75.6 -67.2 -34.4 .0 -57.8 -65.4 -74.0 -83.8 -94.8
Inventories, % -47.88 -83.64 -73.37 -803.93 0 -60.98 -60.98 -60.98 -60.98 -60.98
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 -10.5 -20.6 -12.2 -16.8 -14.2 -32.3 -36.5 -41.3 -46.8 -52.9
Capital Expenditure, % -17.11 -22.84 -13.34 -391.73 -16.94 -34.05 -34.05 -34.05 -34.05 -34.05
Tax Rate, % 13.71 13.71 13.71 13.71 13.71 13.71 13.71 13.71 13.71 13.71
EBITAT 13.0 29.0 -3.1 -4.3 .0 -5.1 -5.8 -6.5 -7.4 -8.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 34.6 58.0 -19.6 -48.3 -48.6 41.8 -10.5 -11.9 -13.4 -15.2
WACC, % 8.72 8.45 8.46 8.67 9.41 8.74 8.74 8.74 8.74 8.74
PV UFCF
SUM PV UFCF .7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -16
Terminal Value -230
Present Terminal Value -151
Enterprise Value -151
Net Debt 210
Equity Value -361
Diluted Shares Outstanding, MM 8
Equity Value Per Share -46.28

What You Will Get

  • Real EBMT Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures to fit your analysis.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Explore various scenarios to assess Eagle Bancorp Montana’s future prospects.
  • User-Friendly Design: Designed for industry professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive EBMT Data: Pre-loaded with Eagle Bancorp Montana's historical financial performance and future forecasts.
  • Customizable Financial Inputs: Tailor parameters such as loan growth, interest rates, operating expenses, and capital investments.
  • Interactive Valuation Model: Real-time updates to Net Present Value (NPV) and intrinsic value reflecting your adjustments.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • Intuitive User Interface: Designed for ease of use, catering to both seasoned professionals and newcomers.

How It Works

  • Step 1: Download the prebuilt Excel template containing Eagle Bancorp Montana, Inc.'s (EBMT) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with the key metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including Eagle Bancorp Montana, Inc.'s (EBMT) intrinsic value.
  • Step 5: Make informed investment choices or create reports based on the outputs.

Why Choose This Calculator for Eagle Bancorp Montana, Inc. (EBMT)?

  • Designed for Industry Experts: A sophisticated tool favored by financial analysts, CFOs, and investment consultants.
  • Accurate Financial Data: Historical and projected financials for Eagle Bancorp Montana, Inc. (EBMT) preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Step-by-step guidance ensures a smooth calculation process.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for analyzing portfolios involving Eagle Bancorp Montana, Inc. (EBMT).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Deliver precise valuation insights to clients interested in Eagle Bancorp Montana, Inc. (EBMT).
  • Students and Educators: Leverage real-time data to enhance learning and practice in financial modeling.
  • Banking Enthusiasts: Gain insights into how regional banks like Eagle Bancorp Montana, Inc. (EBMT) are valued in the financial market.

What the Template Contains

  • Historical Data: Includes Eagle Bancorp Montana, Inc.’s (EBMT) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Eagle Bancorp Montana, Inc.’s (EBMT) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Eagle Bancorp Montana, Inc.’s (EBMT) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

Es wurden keine passenden Produkte gefunden.