Citizens Holding Company (CIZN) DCF Valuation

Citizens Holding Company (CIZN) 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

Citizens Holding Company (CIZN) 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:

Gain insight into your Citizens Holding Company (CIZN) valuation analysis using our sophisticated DCF Calculator! Equipped with real (CIZN) data, this Excel template enables you to adjust forecasts and assumptions, allowing you to accurately compute the intrinsic value of Citizens Holding Company.


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 35.4 43.6 45.7 45.0 37.7 38.6 39.6 40.6 41.6 42.7
Revenue Growth, % 0 23.19 4.79 -1.57 -16.24 2.54 2.54 2.54 2.54 2.54
EBITDA .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
EBITDA, % 0 0 0 0 0 0 0 0 0 0
Depreciation .9 1.1 1.2 1.3 1.4 1.1 1.1 1.2 1.2 1.2
Depreciation, % 2.58 2.57 2.57 2.84 3.82 2.87 2.87 2.87 2.87 2.87
EBIT -.9 -1.1 -1.2 -1.3 -1.4 -1.1 -1.1 -1.2 -1.2 -1.2
EBIT, % -2.58 -2.57 -2.57 -2.84 -3.82 -2.87 -2.87 -2.87 -2.87 -2.87
Total Cash 538.9 721.1 711.1 229.9 272.3 38.6 39.6 40.6 41.6 42.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4.2 6.0 4.2 4.9 5.2
Account Receivables, % 11.82 13.72 9.13 10.82 13.89
Inventories .0 .0 .0 .0 5.2 1.1 1.1 1.1 1.2 1.2
Inventories, % 0 0 0 0 13.89 2.78 2.78 2.78 2.78 2.78
Accounts Payable 1.1 .5 .3 .7 1.2 .8 .8 .8 .8 .9
Accounts Payable, % 3.19 1.2 0.71801 1.63 3.3 2.01 2.01 2.01 2.01 2.01
Capital Expenditure -1.0 -2.0 -2.6 -2.6 -.7 -1.6 -1.7 -1.7 -1.8 -1.8
Capital Expenditure, % -2.94 -4.63 -5.69 -5.88 -1.91 -4.21 -4.21 -4.21 -4.21 -4.21
Tax Rate, % -4.16 -4.16 -4.16 -4.16 -4.16 -4.16 -4.16 -4.16 -4.16 -4.16
EBITAT -.7 -.9 -1.0 -1.1 -1.5 -1.0 -1.0 -1.0 -1.0 -1.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -3.9 -4.2 -.8 -2.7 -5.9 2.9 -1.6 -1.7 -1.7 -1.8
WACC, % 27.18 26.75 27.93 27.84 32.51 28.44 28.44 28.44 28.44 28.44
PV UFCF
SUM PV UFCF -.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -2
Terminal Value -7
Present Terminal Value -2
Enterprise Value -3
Net Debt -76
Equity Value 74
Diluted Shares Outstanding, MM 6
Equity Value Per Share 13.18

What You Will Receive

  • Pre-Filled Financial Model: Citizens Holding Company’s actual data enables accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other critical factors.
  • Real-Time Calculations: Automatic updates ensure you see the results instantly as you make adjustments.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
  • Flexible and Reusable: Designed for adaptability, allowing repeated use for in-depth forecasts.

Key Features

  • Comprehensive Financial Data: Citizens Holding Company’s (CIZN) historical financial statements along with pre-filled projections.
  • Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Valuation: Instantly view the recalculated intrinsic value of Citizens Holding Company (CIZN).
  • Intuitive Visualizations: Dashboard graphs showcase valuation outcomes and essential metrics.
  • Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Citizens Holding Company's (CIZN) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures to fit your analysis.
  • 3. Instant Results: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various forecasts to understand different valuation possibilities.
  • 5. Present with Confidence: Share professional valuation insights to bolster your decision-making process.

Why Choose This Calculator for Citizens Holding Company (CIZN)?

  • User-Friendly Interface: Perfectly tailored for both novices and seasoned users.
  • Customizable Inputs: Easily adjust parameters to suit your financial analysis.
  • Real-Time Feedback: Witness immediate updates to Citizens Holding Company’s valuation as you make changes.
  • Pre-Configured Data: Comes with Citizens Holding Company’s actual financial metrics for fast assessments.
  • Relied Upon by Experts: A go-to tool for investors and analysts seeking data-driven insights.

Who Should Use This Product?

  • Investors: Accurately assess Citizens Holding Company's (CIZN) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis related to (CIZN).
  • Consultants: Efficiently customize the template for valuation reports tailored to (CIZN) clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading firms like (CIZN).
  • Educators: Implement it as a teaching resource to illustrate valuation techniques relevant to (CIZN).

What the Template Contains

  • Pre-Filled Data: Includes Citizens Holding Company's historical financials and forecasts.
  • 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: Analyze Citizens Holding Company's profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.