ChoiceOne Financial Services, Inc. (COFS) DCF Valuation

ChoiceOne Financial Services, Inc. (COFS) 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

ChoiceOne Financial Services, Inc. (COFS) 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:

Explore ChoiceOne Financial Services, Inc. (COFS) financial future with our user-friendly DCF Calculator! Enter your projections for growth, margins, and costs to determine ChoiceOne Financial Services, Inc. (COFS) intrinsic value and inform your investment strategy.


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 36.9 73.8 79.8 81.4 80.6 102.7 130.7 166.4 211.8 269.6
Revenue Growth, % 0 99.95 8.22 1.94 -0.91539 27.3 27.3 27.3 27.3 27.3
EBITDA 11.6 26.6 38.9 41.0 .0 34.2 43.5 55.4 70.6 89.8
EBITDA, % 31.42 36.05 48.75 50.38 0 33.32 33.32 33.32 33.32 33.32
Depreciation 2.0 4.2 3.9 3.8 .0 4.2 5.4 6.9 8.7 11.1
Depreciation, % 5.32 5.72 4.92 4.68 0 4.13 4.13 4.13 4.13 4.13
EBIT 9.6 22.4 35.0 37.2 .0 30.0 38.1 48.6 61.8 78.7
EBIT, % 26.1 30.33 43.83 45.69 0 29.19 29.19 29.19 29.19 29.19
Total Cash 398.2 654.3 1,130.8 590.8 569.7 102.7 130.7 166.4 211.8 269.6
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 -.8 -1.9 -2.8 -1.2 -4.2 -3.0 -3.8 -4.9 -6.2 -7.9
Capital Expenditure, % -2.08 -2.51 -3.46 -1.43 -5.25 -2.94 -2.94 -2.94 -2.94 -2.94
Tax Rate, % 16.84 16.84 16.84 16.84 16.84 16.84 16.84 16.84 16.84 16.84
EBITAT 8.2 18.5 29.1 31.8 .0 25.1 32.0 40.7 51.8 66.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 9.4 20.9 30.3 34.4 -4.2 26.3 33.5 42.7 54.3 69.2
WACC, % 9.52 9.39 9.42 9.57 9.42 9.47 9.47 9.47 9.47 9.47
PV UFCF
SUM PV UFCF 166.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 71
Terminal Value 945
Present Terminal Value 601
Enterprise Value 768
Net Debt 180
Equity Value 588
Diluted Shares Outstanding, MM 8
Equity Value Per Share 77.59

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to develop various scenarios.
  • Real-World Data: ChoiceOne Financial Services, Inc. (COFS) financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Customizable Financial Inputs: Adjust essential metrics such as loan growth, interest rates, and operating expenses.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
  • High Precision Results: Incorporates ChoiceOne Financial Services’ actual financial data for accurate valuation insights.
  • Simplified Scenario Testing: Easily evaluate various assumptions and analyze different outcomes.
  • Efficiency Booster: Streamline the valuation process without the hassle of creating intricate models from the ground up.

How It Works

  • Download: Obtain the ready-to-use Excel file featuring ChoiceOne Financial Services, Inc. (COFS) financial data.
  • Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC to suit your analysis.
  • Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and instantly compare their outcomes.
  • Make Decisions: Utilize the valuation results to inform your investment strategy.

Why Choose ChoiceOne Financial Services, Inc. (COFS)?

  • Save Time: Access ready-to-use financial tools without the hassle of building from the ground up.
  • Enhance Accuracy: Utilize dependable financial data and formulas to minimize valuation errors.
  • Fully Customizable: Adjust the tools to align with your specific assumptions and forecasts.
  • Easy to Understand: Intuitive charts and outputs simplify the analysis of results.
  • Endorsed by Professionals: Crafted for experts who prioritize precision and user-friendliness.

Who Should Use This Product?

  • Investors: Assess ChoiceOne Financial Services, Inc.'s (COFS) performance before making investment decisions.
  • CFOs and Financial Analysts: Optimize financial assessments and validate forecasts for the company.
  • Startup Founders: Understand the valuation methods applied to established financial services like ChoiceOne.
  • Consultants: Provide detailed valuation analyses and reports to clients in the financial sector.
  • Students and Educators: Utilize current financial data to enhance learning and teaching of valuation principles.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for ChoiceOne Financial Services, Inc. (COFS).
  • Real-World Data: ChoiceOne's historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into financial performance.
  • Key Ratios: Integrated analysis covering profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables presenting clear, actionable results for decision-making.

No products were found matching.