West Bancorporation, Inc. (WTBA) DCF Valuation

West Bancorporation, Inc. (WTBA) 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

West Bancorporation, Inc. (WTBA) 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:

Designed for accuracy, our (WTBA) DCF Calculator allows you to assess West Bancorporation, Inc. valuation using current financial data, while providing the full flexibility to modify all essential parameters for enhanced projections.


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 74.7 92.4 104.8 101.4 78.4 80.6 82.8 85.1 87.5 89.9
Revenue Growth, % 0 23.66 13.36 -3.22 -22.69 2.78 2.78 2.78 2.78 2.78
EBITDA 36.9 42.9 64.4 60.9 31.6 41.5 42.7 43.8 45.1 46.3
EBITDA, % 49.32 46.39 61.47 60.05 40.36 51.52 51.52 51.52 51.52 51.52
Depreciation 1.4 1.5 1.5 1.5 1.9 1.4 1.5 1.5 1.5 1.6
Depreciation, % 1.91 1.62 1.44 1.48 2.37 1.76 1.76 1.76 1.76 1.76
EBIT 35.4 41.4 62.9 59.4 29.8 40.1 41.2 42.3 43.5 44.7
EBIT, % 47.41 44.77 60.03 58.57 37.99 49.75 49.75 49.75 49.75 49.75
Total Cash 436.4 498.3 776.4 689.0 657.2 80.6 82.8 85.1 87.5 89.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 7.1 11.2 8.9 12.0 13.6
Account Receivables, % 9.54 12.15 8.48 11.82 17.32
Inventories -60.4 -407.7 -201.7 -38.5 .0 -51.4 -52.8 -54.3 -55.8 -57.3
Inventories, % -80.84 -441.03 -192.5 -37.99 0 -63.77 -63.77 -63.77 -63.77 -63.77
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 -1.0 -2.3 -8.7 -21.3 -36.4 -12.8 -13.2 -13.6 -13.9 -14.3
Capital Expenditure, % -1.4 -2.51 -8.34 -21.01 -46.41 -15.94 -15.94 -15.94 -15.94 -15.94
Tax Rate, % 18.97 18.97 18.97 18.97 18.97 18.97 18.97 18.97 18.97 18.97
EBITAT 28.4 32.7 49.6 46.4 24.1 31.9 32.7 33.7 34.6 35.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 82.1 375.0 -161.2 -139.7 -50.5 75.8 22.2 22.8 23.4 24.1
WACC, % 13.09 12.95 12.93 12.85 13.18 13 13 13 13 13
PV UFCF
SUM PV UFCF 127.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 25
Terminal Value 223
Present Terminal Value 121
Enterprise Value 249
Net Debt 377
Equity Value -128
Diluted Shares Outstanding, MM 17
Equity Value Per Share -7.66

What You Will Get

  • Real WTBA Financial Data: Pre-filled with West Bancorporation's historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See West Bancorporation’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • 🔍 Real-Life WTBA Financials: Pre-filled historical and projected data for West Bancorporation, Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate West Bancorporation’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize West Bancorporation’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring West Bancorporation, Inc.'s (WTBA) preloaded data.
  • 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation outcomes.
  • 5. Present with Assurance: Deliver professional valuation insights to back your strategic decisions.

Why Choose This Calculator for West Bancorporation, Inc. (WTBA)?

  • Accuracy: Utilizes real West Bancorporation financial data for precise calculations.
  • Flexibility: Allows users to easily adjust and test various input parameters.
  • Time-Saving: Eliminate the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and standards expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users with varying levels of financial expertise.

Who Should Use This Product?

  • Finance Students: Explore financial modeling techniques and apply them to real-world data with West Bancorporation, Inc. (WTBA).
  • Academics: Integrate advanced valuation models into your research or teaching materials focused on West Bancorporation, Inc. (WTBA).
  • Investors: Evaluate your investment strategies and analyze the financial performance of West Bancorporation, Inc. (WTBA).
  • Analysts: Enhance your analysis process with a customizable financial model tailored for West Bancorporation, Inc. (WTBA).
  • Small Business Owners: Understand the financial metrics used to assess companies like West Bancorporation, Inc. (WTBA).

What the Template Contains

  • Preloaded WTBA 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.

Es wurden keine passenden Produkte gefunden.