Brookline Bancorp, Inc. (BRKL) DCF Valuation

Brookline Bancorp, Inc. (BRKL) DCF Valuation
  • Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • Predeterminadas Para Un Uso Rápido Y Eficiente
  • No Se Necesita Experiencia; Fáciles De Seguir

Brookline Bancorp, Inc. (BRKL) 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:

Engineered for accuracy, our (BRKL) DCF Calculator allows you to evaluate Brookline Bancorp, Inc. valuation using real-world financial data, providing full flexibility to modify all essential parameters for improved 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 283.1 284.8 309.4 328.1 333.4 347.5 362.2 377.5 393.5 410.1
Revenue Growth, % 0 0.60545 8.62 6.06 1.62 4.23 4.23 4.23 4.23 4.23
EBITDA 124.6 68.8 161.3 146.5 109.9 137.6 143.4 149.4 155.7 162.3
EBITDA, % 44 24.17 52.13 44.64 32.96 39.58 39.58 39.58 39.58 39.58
Depreciation 8.5 6.8 6.7 6.5 16.0 10.0 10.4 10.8 11.3 11.7
Depreciation, % 3.01 2.37 2.15 1.99 4.8 2.86 2.86 2.86 2.86 2.86
EBIT 116.0 62.1 154.6 139.9 93.9 127.6 133.0 138.6 144.5 150.6
EBIT, % 40.99 21.8 49.97 42.65 28.17 36.71 36.71 36.71 36.71 36.71
Total Cash 580.4 1,181.3 1,048.6 1,039.7 133.0 305.8 318.7 332.2 346.2 360.8
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 -5.0 -2.9 -4.8 -7.4 -12.4 -7.2 -7.5 -7.8 -8.1 -8.4
Capital Expenditure, % -1.77 -1.02 -1.55 -2.25 -3.71 -2.06 -2.06 -2.06 -2.06 -2.06
Tax Rate, % 20.14 20.14 20.14 20.14 20.14 20.14 20.14 20.14 20.14 20.14
EBITAT 87.7 47.6 115.4 109.7 75.0 98.3 102.5 106.8 111.3 116.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 91.2 51.5 117.3 108.9 78.6 101.1 105.4 109.9 114.5 119.3
WACC, % 10.72 10.83 10.63 10.99 11.13 10.86 10.86 10.86 10.86 10.86
PV UFCF
SUM PV UFCF 404.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 122
Terminal Value 1,374
Present Terminal Value 821
Enterprise Value 1,226
Net Debt 1,276
Equity Value -50
Diluted Shares Outstanding, MM 88
Equity Value Per Share -0.57

What You Will Get

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

Key Features

  • Customizable Financial Metrics: Adjust essential inputs such as loan growth, net interest margin, and operating expenses.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
  • High-Precision Accuracy: Leverages Brookline Bancorp's real-world financial data for precise valuation results.
  • Effortless Scenario Analysis: Easily evaluate various assumptions and analyze different outcomes.
  • Efficiency Booster: Streamlines the valuation process, eliminating the need for complex model creation.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Brookline Bancorp, Inc.'s (BRKL) preloaded financial data.
  • 2. Adjust Assumptions: Modify key parameters such as growth rates, WACC, and capital expenditures to fit your analysis.
  • 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various forecasts to understand different valuation scenarios.
  • 5. Present with Assurance: Deliver professional valuation insights to back your strategic decisions.

Why Choose This Calculator for Brookline Bancorp, Inc. (BRKL)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Brookline Bancorp, Inc. (BRKL).
  • Flexible Parameters: Modify the highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Brookline Bancorp, Inc. (BRKL).
  • Preloaded Information: Historical and projected data provide reliable benchmarks for analysis.
  • Expert-Level Tool: Designed for financial analysts, investors, and business consultants focusing on Brookline Bancorp, Inc. (BRKL).

Who Should Use Brookline Bancorp, Inc. (BRKL)?

  • Finance Students: Explore banking valuation methods and apply them using real-world data.
  • Academics: Integrate industry-specific models into your research or educational materials.
  • Investors: Evaluate your investment strategies and assess the valuation performance of Brookline Bancorp, Inc. (BRKL).
  • Analysts: Enhance your analysis with a user-friendly, customizable DCF model tailored for banking institutions.
  • Small Business Owners: Understand how public banking companies like Brookline Bancorp, Inc. (BRKL) are evaluated and analyzed.

What the Template Contains

  • Pre-Filled DCF Model: Brookline Bancorp’s (BRKL) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital tailored for Brookline Bancorp.
  • Financial Ratios: Assess Brookline Bancorp’s profitability, leverage, and efficiency metrics.
  • Editable Inputs: Modify assumptions such as growth rates, margins, and CAPEX to align with your scenarios.
  • Financial Statements: Access annual and quarterly reports to facilitate comprehensive analysis.
  • Interactive Dashboard: Effortlessly visualize key valuation metrics and results for Brookline Bancorp.