Eagle Bancorp, Inc. (EGBN) DCF Valuation

Eagle Bancorp, Inc. (EGBN) 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

Eagle Bancorp, Inc. (EGBN) 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:

Evaluate Eagle Bancorp, Inc.'s (EGBN) financial outlook like an expert! This (EGBN) DCF Calculator provides pre-filled financial data along with the flexibility to modify revenue growth, WACC, margins, and other critical assumptions to align with your 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 349.7 367.3 364.9 356.5 280.8 267.4 254.5 242.4 230.7 219.7
Revenue Growth, % 0 5.01 -0.64233 -2.3 -21.24 -4.79 -4.79 -4.79 -4.79 -4.79
EBITDA 203.0 180.8 243.5 193.0 .0 122.0 116.2 110.6 105.3 100.2
EBITDA, % 58.03 49.24 66.74 54.13 0 45.63 45.63 45.63 45.63 45.63
Depreciation 7.0 4.3 4.4 3.3 3.5 3.5 3.3 3.2 3.0 2.9
Depreciation, % 2 1.17 1.21 0.92253 1.24 1.31 1.31 1.31 1.31 1.31
EBIT 196.0 176.5 239.1 189.7 -3.5 118.5 112.8 107.4 102.3 97.4
EBIT, % 56.03 48.07 65.53 53.21 -1.24 44.32 44.32 44.32 44.32 44.32
Total Cash 1,046.3 2,911.9 4,317.2 1,876.6 722.7 267.4 254.5 242.4 230.7 219.7
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 -2.8 -2.9 -5.3 -2.1 -.1 -2.0 -1.9 -1.8 -1.7 -1.6
Capital Expenditure, % -0.81174 -0.80189 -1.45 -0.59267 -0.02492762 -0.73597 -0.73597 -0.73597 -0.73597 -0.73597
Tax Rate, % 21.16 21.16 21.16 21.16 21.16 21.16 21.16 21.16 21.16 21.16
EBITAT 142.3 132.5 177.8 141.0 -2.7 88.9 84.7 80.6 76.7 73.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 146.5 133.9 176.9 142.1 .7 90.4 86.1 82.0 78.1 74.3
WACC, % 35.98 36.9 36.62 36.61 38.33 36.89 36.89 36.89 36.89 36.89
PV UFCF
SUM PV UFCF 181.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 76
Terminal Value 217
Present Terminal Value 45
Enterprise Value 227
Net Debt -626
Equity Value 853
Diluted Shares Outstanding, MM 30
Equity Value Per Share 28.06

What You Will Get

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

Key Features

  • Comprehensive Financial Data: Eagle Bancorp’s historical financial statements and pre-filled projections.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Valuation: Observe Eagle Bancorp’s intrinsic value update instantly.
  • Intuitive Visualizations: Dashboard graphs showcase valuation outcomes and essential metrics.
  • Designed for Precision: A reliable tool for analysts, investors, and finance professionals.

How It Works

  • Download: Obtain the pre-prepared Excel file containing Eagle Bancorp, Inc.'s (EGBN) financial data.
  • Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and compare results instantly.
  • Make Decisions: Leverage the valuation outcomes to inform your investment strategy.

Why Choose This Calculator for Eagle Bancorp, Inc. (EGBN)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for Eagle Bancorp.
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Eagle Bancorp’s intrinsic value and Net Present Value.
  • Ready-to-Use Data: Historical and projected data provide reliable starting points for analysis.
  • High-Quality Standards: Perfect for financial analysts, investors, and business advisors focusing on Eagle Bancorp.

Who Should Use Eagle Bancorp, Inc. (EGBN)?

  • Investors: Gain insights and make informed decisions with our comprehensive financial analysis tools.
  • Financial Analysts: Streamline your workflow with our customizable financial models tailored for Eagle Bancorp, Inc. (EGBN).
  • Consultants: Effortlessly modify our resources for impactful client presentations and reports.
  • Finance Enthusiasts: Enhance your knowledge of banking and finance with real-time data and case studies.
  • Educators and Students: Utilize our tools as effective learning aids in finance and banking courses.

What the Template Contains

  • Historical Data: Includes Eagle Bancorp, Inc.’s (EGBN) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Eagle Bancorp, Inc.’s (EGBN) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital for Eagle Bancorp, Inc. (EGBN).
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions for Eagle Bancorp, Inc. (EGBN).
  • Quarterly and Annual Statements: A complete breakdown of Eagle Bancorp, Inc.’s (EGBN) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically for Eagle Bancorp, Inc. (EGBN).

No products were found matching.