Bank7 Corp. (BSVN) DCF Valuation

Bank7 Corp. (BSVN) 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

Bank7 Corp. (BSVN) 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:

Discover the true value of Bank7 Corp. (BSVN) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how different changes affect Bank7 Corp.'s (BSVN) valuation – all conveniently within a single Excel template.


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 43.5 48.8 55.5 72.4 70.6 80.2 91.0 103.3 117.2 133.0
Revenue Growth, % 0 12.3 13.64 30.42 -2.38 13.5 13.5 13.5 13.5 13.5
EBITDA 15.9 27.0 31.9 40.7 38.5 41.7 47.3 53.7 61.0 69.2
EBITDA, % 36.61 55.25 57.57 56.19 54.53 52.03 52.03 52.03 52.03 52.03
Depreciation .8 1.1 1.0 1.4 1.3 1.6 1.8 2.0 2.3 2.6
Depreciation, % 1.95 2.24 1.86 1.94 1.84 1.97 1.97 1.97 1.97 1.97
EBIT 15.1 25.9 30.9 39.3 37.2 40.1 45.6 51.7 58.7 66.6
EBIT, % 34.66 53.01 55.71 54.25 52.69 50.07 50.07 50.07 50.07 50.07
Total Cash 147.3 170.3 283.4 287.8 181.0 80.2 91.0 103.3 117.2 133.0
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 -151.2 -174.7 -212.3 -122.7 .0 -64.1 -72.8 -82.6 -93.8 -106.4
Inventories, % -347.84 -357.76 -382.71 -169.57 0 -80 -80 -80 -80 -80
Accounts Payable .0 3.8 5.7 .0 .0 2.9 3.3 3.7 4.2 4.8
Accounts Payable, % 0 7.86 10.22 0 0 3.62 3.62 3.62 3.62 3.62
Capital Expenditure -3.1 -.4 -.6 -.3 -2.8 -2.2 -2.5 -2.8 -3.2 -3.6
Capital Expenditure, % -7.13 -0.89706 -1.08 -0.40627 -4.01 -2.7 -2.7 -2.7 -2.7 -2.7
Tax Rate, % 24.04 24.04 24.04 24.04 24.04 24.04 24.04 24.04 24.04 24.04
EBITAT 8.2 19.3 23.2 29.6 28.3 28.5 32.4 36.7 41.7 47.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 157.2 47.2 63.1 -64.6 -96.0 95.0 40.8 46.3 52.5 59.6
WACC, % 16.33 18.15 18.19 18.25 18.29 17.84 17.84 17.84 17.84 17.84
PV UFCF
SUM PV UFCF 191.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 61
Terminal Value 384
Present Terminal Value 169
Enterprise Value 360
Net Debt -197
Equity Value 557
Diluted Shares Outstanding, MM 9
Equity Value Per Share 60.14

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real Bank7 Corp. (BSVN) financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the highlighted cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly view the effects of your inputs on Bank7 Corp. (BSVN)’s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Customizable Financial Inputs: Adjust essential factors such as loan growth, interest rates, and operating expenses.
  • Instant DCF Valuation: Provides real-time calculations of intrinsic value, NPV, and other financial metrics.
  • High-Precision Accuracy: Leverages Bank7 Corp.'s actual financial data for credible valuation results.
  • Effortless Scenario Testing: Easily explore various assumptions and analyze their impacts on outcomes.
  • Efficiency Booster: Remove the hassle of creating intricate valuation models from the ground up.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based Bank7 Corp. (BSVN) DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates Bank7 Corp.’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Utilize the outcomes to inform your investment or financial assessment.

Why Choose Bank7 Corp. (BSVN) Calculator?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses seamlessly.
  • Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Bank7 Corp.’s intrinsic value and Net Present Value.
  • Preloaded Information: Access to historical and projected data for precise calculations.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business advisors.

Who Should Use Bank7 Corp. (BSVN)?

  • Finance Students: Understand banking principles and apply them using real-world case studies.
  • Academics: Integrate banking models into your curriculum or research projects.
  • Investors: Evaluate your investment strategies and assess the performance of Bank7 Corp. (BSVN).
  • Analysts: Enhance your analysis with a user-friendly, customizable financial model for Bank7 Corp. (BSVN).
  • Small Business Owners: Learn about banking operations and how they impact small businesses like yours.

What the Template Contains

  • Pre-Filled Data: Features Bank7 Corp.'s historical financials and projections.
  • Discounted Cash Flow Model: Interactive DCF valuation model with real-time calculations.
  • Weighted Average Cost of Capital (WACC): A specific sheet for computing WACC based on user-defined inputs.
  • Key Financial Ratios: Assess Bank7 Corp.'s profitability, efficiency, and capital structure.
  • Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
  • Clear Dashboard: Visuals and tables that summarize essential valuation findings.

No products were found matching.