FinWise Bancorp (FINW) DCF Valuation

FinWise Bancorp (FINW) 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

FinWise Bancorp (FINW) 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 real value of FinWise Bancorp with our professional-grade DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how changes affect FinWise Bancorp’s valuation – all 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 33.8 42.1 79.8 5.5 64.0 83.4 108.6 141.4 184.2 239.9
Revenue Growth, % 0 24.44 89.72 -93.17 1073.47 30.25 30.25 30.25 30.25 30.25
EBITDA 13.0 15.4 42.2 36.5 27.6 45.2 58.9 76.7 99.9 130.1
EBITDA, % 38.56 36.7 52.81 669.88 43.16 54.25 54.25 54.25 54.25 54.25
Depreciation .2 .3 .7 2.1 3.8 7.8 10.2 13.2 17.2 22.5
Depreciation, % 0.59156 0.71305 0.93082 38.63 5.95 9.36 9.36 9.36 9.36 9.36
EBIT 12.8 15.1 41.4 34.4 23.8 43.9 57.1 74.4 96.9 126.2
EBIT, % 37.97 35.99 51.88 631.24 37.21 52.61 52.61 52.61 52.61 52.61
Total Cash 34.8 47.4 85.8 100.6 117.0 83.4 108.6 141.4 184.2 239.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 226.0 .0
Account Receivables, % 0 0 0 4144.39 0
Inventories -35.7 -49.0 -87.3 26.5 .0 -33.3 -43.4 -56.6 -73.7 -96.0
Inventories, % -105.66 -116.49 -109.37 484.98 0 -40 -40 -40 -40 -40
Accounts Payable .1 .2 .0 .1 .6 .4 .6 .8 1.0 1.3
Accounts Payable, % 0.1893 0.46348 0.0601338 0.9901 0.96717 0.53404 0.53404 0.53404 0.53404 0.53404
Capital Expenditure -.5 -.6 -2.3 -7.2 -7.5 -19.6 -25.5 -33.3 -43.3 -56.4
Capital Expenditure, % -1.6 -1.41 -2.92 -132.25 -11.65 -23.52 -23.52 -23.52 -23.52 -23.52
Tax Rate, % 26.68 26.68 26.68 26.68 26.68 26.68 26.68 26.68 26.68 26.68
EBITAT 9.7 11.2 30.9 24.0 17.5 32.2 41.9 54.6 71.1 92.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 45.1 24.3 67.5 -320.9 266.9 36.9 31.7 41.3 53.8 70.1
WACC, % 11 10.94 10.97 10.74 10.91 10.91 10.91 10.91 10.91 10.91
PV UFCF
SUM PV UFCF 166.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 72
Terminal Value 803
Present Terminal Value 478
Enterprise Value 645
Net Debt -110
Equity Value 755
Diluted Shares Outstanding, MM 13
Equity Value Per Share 58.52

What You Will Get

  • Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: FinWise Bancorp’s (FINW) financial data pre-loaded to accelerate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model tailored to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Genuine Financial Data: Gain access to reliable pre-loaded historical figures and future forecasts for FinWise Bancorp (FINW).
  • Adjustable Forecast Parameters: Modify the yellow-highlighted cells, including WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic adjustments to DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
  • Suitable for All Skill Levels: A straightforward, user-friendly layout designed for investors, CFOs, and consultants alike.

How It Works

  • Download: Get the comprehensive Excel file featuring FinWise Bancorp’s (FINW) financial data.
  • Customize: Tailor your forecasts, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and compare results instantly.
  • Make Decisions: Leverage the valuation insights to inform your investment strategy.

Why Choose This Calculator?

  • User-Friendly Interface: Perfect for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters to suit your financial analysis needs.
  • Real-Time Valuation: Instantly observe changes in FinWise Bancorp’s valuation as you tweak the inputs.
  • Pre-Loaded Data: Comes with FinWise Bancorp’s actual financial information for immediate analysis.
  • Endorsed by Experts: Utilized by investors and analysts for making well-informed decisions.

Who Should Use FinWise Bancorp (FINW)?

  • Individual Investors: Gain insights to make informed decisions about investing in FinWise Bancorp (FINW).
  • Financial Analysts: Enhance valuation analysis with comprehensive financial models tailored for FinWise Bancorp (FINW).
  • Consultants: Provide clients with accurate and timely valuation assessments of FinWise Bancorp (FINW).
  • Business Owners: Learn from the valuation practices of FinWise Bancorp (FINW) to inform your own business strategies.
  • Finance Students: Explore real-world valuation methodologies through the lens of FinWise Bancorp (FINW).

What the FinWise Bancorp Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for FinWise Bancorp (FINW).
  • Real-World Data: FinWise Bancorp’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 performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to FinWise Bancorp (FINW).
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results related to FinWise Bancorp (FINW).

No products were found matching.