Seacoast Banking Corporation of Florida (SBCF) 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
Seacoast Banking Corporation of Florida (SBCF) Bundle
Simplify Seacoast Banking Corporation of Florida (SBCF) valuation with this customizable DCF Calculator! Featuring real Seacoast Banking Corporation of Florida (SBCF) financials and adjustable forecast inputs, you can test scenarios and uncover Seacoast Banking Corporation of Florida (SBCF) fair value in minutes.
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 | 300.4 | 324.3 | 346.8 | 432.3 | 527.8 | 609.1 | 703.0 | 811.3 | 936.4 | 1,080.7 |
| Revenue Growth, % | 0 | 7.98 | 6.92 | 24.66 | 22.09 | 15.41 | 15.41 | 15.41 | 15.41 | 15.41 |
| EBITDA | 126.6 | 91.9 | 173.8 | 159.8 | 179.3 | 233.4 | 269.3 | 310.9 | 358.8 | 414.1 |
| EBITDA, % | 42.15 | 28.34 | 50.13 | 36.98 | 33.97 | 38.31 | 38.31 | 38.31 | 38.31 | 38.31 |
| Depreciation | 16.4 | 16.2 | 15.1 | 21.7 | 45.0 | 34.5 | 39.9 | 46.0 | 53.1 | 61.3 |
| Depreciation, % | 5.45 | 5.01 | 4.35 | 5.02 | 8.53 | 5.67 | 5.67 | 5.67 | 5.67 | 5.67 |
| EBIT | 110.2 | 75.7 | 158.7 | 138.1 | 134.3 | 198.8 | 229.5 | 264.8 | 305.7 | 352.8 |
| EBIT, % | 36.7 | 23.33 | 45.78 | 31.96 | 25.44 | 32.64 | 32.64 | 32.64 | 32.64 | 32.64 |
| Total Cash | 1,075.1 | 1,803.0 | 2,382.0 | 2,076.9 | 2,003.5 | 609.1 | 703.0 | 811.3 | 936.4 | 1,080.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 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 | -2.5 | -1.6 | -4.3 | -12.6 | -10.3 | -9.1 | -10.5 | -12.1 | -14.0 | -16.1 |
| Capital Expenditure, % | -0.84002 | -0.48934 | -1.25 | -2.93 | -1.95 | -1.49 | -1.49 | -1.49 | -1.49 | -1.49 |
| Tax Rate, % | 22.51 | 22.51 | 22.51 | 22.51 | 22.51 | 22.51 | 22.51 | 22.51 | 22.51 | 22.51 |
| EBITAT | 84.6 | 58.5 | 124.4 | 106.5 | 104.0 | 153.9 | 177.6 | 205.0 | 236.6 | 273.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 98.5 | 73.2 | 135.2 | 115.6 | 138.8 | 179.4 | 207.0 | 238.9 | 275.8 | 318.3 |
| WACC, % | 15.19 | 15.23 | 15.32 | 15.22 | 15.25 | 15.24 | 15.24 | 15.24 | 15.24 | 15.24 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 780.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 325 | |||||||||
| Terminal Value | 2,451 | |||||||||
| Present Terminal Value | 1,206 | |||||||||
| Enterprise Value | 1,987 | |||||||||
| Net Debt | -297 | |||||||||
| Equity Value | 2,283 | |||||||||
| Diluted Shares Outstanding, MM | 84 | |||||||||
| Equity Value Per Share | 27.08 |
What You Will Receive
- Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled financials for Seacoast Banking Corporation of Florida (SBCF).
- Accurate Historical Data: Access to historical data and forward-looking projections (highlighted in the yellow cells).
- Adjustable Forecasts: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs affect the valuation of Seacoast Banking Corporation of Florida (SBCF).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for clarity and ease of navigation, complete with step-by-step guidance.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Seacoast Banking Corporation of Florida (SBCF).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable parameters for personalized analysis.
- Customizable Forecast Assumptions: Easily alter growth projections, capital expenditures, and discount rates.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Seacoast Banking Corporation of Florida (SBCF).
- Interactive Dashboard and Charts: Visual representations to summarize essential valuation metrics for straightforward interpretation.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Seacoast Banking Corporation of Florida (SBCF) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Seacoast Banking Corporation of Florida's intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Seacoast Banking Corporation of Florida (SBCF)?
- Accuracy: Utilizes real Seacoast financials to ensure precise data.
- Flexibility: Tailored for users to easily test and adjust inputs as needed.
- Time-Saving: Eliminate the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected by CFOs.
- User-Friendly: Intuitive interface makes it accessible for all users, regardless of financial modeling experience.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Seacoast Banking Corporation of Florida (SBCF) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Seacoast Banking Corporation of Florida (SBCF).
- Consultants: Deliver professional valuation insights on Seacoast Banking Corporation of Florida (SBCF) to clients quickly and accurately.
- Business Owners: Understand how financial institutions like Seacoast Banking Corporation of Florida (SBCF) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Seacoast Banking Corporation of Florida (SBCF).
What the Template Contains
- Preloaded SBCF 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.