First United Corporation (FUNC) DCF Valuation

First United Corporation (FUNC) 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

First United Corporation (FUNC) 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 strategies with the (FUNC) DCF Calculator! Utilize actual financial data from First United Corporation, adjust growth projections and expenses, and instantly visualize how these modifications affect the intrinsic value of (FUNC).


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 63.2 67.1 73.7 75.7 69.7 71.6 73.6 75.6 77.6 79.7
Revenue Growth, % 0 6.25 9.74 2.75 -7.88 2.71 2.71 2.71 2.71 2.71
EBITDA 19.9 21.3 29.7 36.8 .0 21.8 22.4 23.0 23.6 24.3
EBITDA, % 31.43 31.8 40.37 48.66 0 30.45 30.45 30.45 30.45 30.45
Depreciation 3.4 3.6 3.4 3.6 4.9 3.9 4.0 4.1 4.2 4.3
Depreciation, % 5.37 5.29 4.66 4.82 7.05 5.44 5.44 5.44 5.44 5.44
EBIT 16.5 17.8 26.3 33.2 -4.9 17.9 18.4 18.9 19.4 19.9
EBIT, % 26.06 26.5 35.72 43.84 -7.05 25.01 25.01 25.01 25.01 25.01
Total Cash 181.3 376.3 402.5 200.2 145.5 71.6 73.6 75.6 77.6 79.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 19.6 .0 35.6 7.5
Account Receivables, % 0 29.23 0 47.08 10.74
Inventories -58.2 -165.1 -125.0 -85.1 .0 -56.2 -57.7 -59.3 -60.9 -62.5
Inventories, % -92.16 -245.91 -169.72 -112.44 0 -78.43 -78.43 -78.43 -78.43 -78.43
Accounts Payable 20.2 16.7 15.8 .2 .6 11.4 11.7 12.0 12.3 12.7
Accounts Payable, % 32.03 24.95 21.43 0.19952 0.87781 15.9 15.9 15.9 15.9 15.9
Capital Expenditure -4.0 -1.6 -1.1 -3.6 -.4 -2.2 -2.3 -2.3 -2.4 -2.5
Capital Expenditure, % -6.29 -2.39 -1.53 -4.72 -0.50632 -3.09 -3.09 -3.09 -3.09 -3.09
Tax Rate, % 22.67 22.67 22.67 22.67 22.67 22.67 22.67 22.67 22.67 22.67
EBITAT 13.1 13.4 19.8 25.0 -3.8 13.7 14.1 14.5 14.9 15.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 91.0 99.1 .7 -66.1 -55.7 77.4 17.3 17.8 18.3 18.8
WACC, % 11.12 10.81 10.79 10.82 10.95 10.9 10.9 10.9 10.9 10.9
PV UFCF
SUM PV UFCF 120.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 19
Terminal Value 215
Present Terminal Value 128
Enterprise Value 248
Net Debt 63
Equity Value 186
Diluted Shares Outstanding, MM 7
Equity Value Per Share 27.71

What You Will Get

  • Real First United Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for First United Corporation (FUNC).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis needs.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on First United Corporation’s (FUNC) fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections specific to First United Corporation (FUNC).
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for First United Corporation (FUNC).

Key Features

  • Comprehensive Financial Data: Gain access to precise pre-loaded historical figures and future forecasts for First United Corporation (FUNC).
  • Adjustable Forecast Parameters: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries to help visualize your valuation outcomes.
  • Suitable for All Skill Levels: Designed with a straightforward layout for investors, CFOs, and consultants alike.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based FUNC DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically recalculates First United Corporation’s intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential valuation changes.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis.

Why Choose First United Corporation (FUNC)?

  • Streamlined Processes: Eliminate the hassle of manual calculations – our tools are ready for immediate use.
  • Enhanced Accuracy: Dependable financial metrics and methodologies minimize valuation discrepancies.
  • Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
  • User-Friendly Design: Intuitive visuals and outputs facilitate straightforward analysis of results.
  • Endorsed by Professionals: Crafted for experts who prioritize accuracy and functionality.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for portfolio evaluation of First United Corporation (FUNC).
  • Corporate Finance Teams: Examine valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in First United Corporation (FUNC) stock.
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Banking and Finance Enthusiasts: Gain insights into how financial institutions like First United Corporation (FUNC) are valued within the market.

What the Template Contains

  • Pre-Filled Data: Contains First United Corporation’s historical financials and projections.
  • 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: Assess First United Corporation’s profitability, efficiency, and leverage.
  • Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
  • Clear Dashboard: Visual summaries with charts and tables highlighting key valuation outcomes.

Es wurden keine passenden Produkte gefunden.