First Seacoast Bancorp, Inc. (FSEA) 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
First Seacoast Bancorp, Inc. (FSEA) Bundle
Enhance your investment strategies with the First Seacoast Bancorp, Inc. (FSEA) DCF Calculator! Dive into authentic First Seacoast financials, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of (FSEA).
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 | 13.0 | 14.5 | 16.3 | 15.6 | 9.3 | 8.8 | 8.4 | 7.9 | 7.5 | 7.2 |
| Revenue Growth, % | 0 | 11.73 | 12.47 | -4.57 | -40.18 | -5.14 | -5.14 | -5.14 | -5.14 | -5.14 |
| EBITDA | .0 | 1.1 | 3.8 | .0 | -6.2 | -.6 | -.6 | -.6 | -.5 | -.5 |
| EBITDA, % | 0 | 7.27 | 23.19 | 0 | -66.86 | -7.28 | -7.28 | -7.28 | -7.28 | -7.28 |
| Depreciation | .5 | .6 | .6 | .5 | .5 | .4 | .3 | .3 | .3 | .3 |
| Depreciation, % | 4.07 | 3.97 | 3.44 | 3.35 | 5.22 | 4.01 | 4.01 | 4.01 | 4.01 | 4.01 |
| EBIT | -.5 | .5 | 3.2 | -.5 | -6.7 | -1.0 | -.9 | -.9 | -.9 | -.8 |
| EBIT, % | -4.07 | 3.3 | 19.75 | -3.35 | -72.08 | -11.29 | -11.29 | -11.29 | -11.29 | -11.29 |
| Total Cash | 51.5 | 64.0 | 99.2 | 8.3 | 20.4 | 8.0 | 7.6 | 7.2 | 6.8 | 6.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1.2 | 1.4 | 1.5 | 2.0 | .0 | .7 | .7 | .7 | .6 | .6 |
| Account Receivables, % | 9.51 | 9.74 | 9.19 | 12.77 | 0 | 8.24 | 8.24 | 8.24 | 8.24 | 8.24 |
| Inventories | -8.0 | -9.9 | -9.4 | -13.0 | .0 | -4.8 | -4.5 | -4.3 | -4.1 | -3.9 |
| Inventories, % | -61.47 | -68.23 | -57.51 | -83.34 | 0 | -54.11 | -54.11 | -54.11 | -54.11 | -54.11 |
| 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 | -.3 | -.3 | .0 | -.1 | -.3 | -.2 | -.2 | -.1 | -.1 | -.1 |
| Capital Expenditure, % | -2.22 | -2.18 | -0.22068 | -0.66166 | -3.75 | -1.81 | -1.81 | -1.81 | -1.81 | -1.81 |
| Tax Rate, % | -58.76 | -58.76 | -58.76 | -58.76 | -58.76 | -58.76 | -58.76 | -58.76 | -58.76 | -58.76 |
| EBITAT | -.2 | .5 | 2.6 | -.3 | -10.7 | -.7 | -.7 | -.7 | -.6 | -.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 6.8 | 2.5 | 2.5 | 3.2 | -21.5 | 3.5 | -.7 | -.7 | -.6 | -.6 |
| WACC, % | 4.71 | 10.05 | 8.64 | 6.69 | 10.05 | 8.03 | 8.03 | 8.03 | 8.03 | 8.03 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -1 | |||||||||
| Terminal Value | -10 | |||||||||
| Present Terminal Value | -7 | |||||||||
| Enterprise Value | -6 | |||||||||
| Net Debt | 67 | |||||||||
| Equity Value | -73 | |||||||||
| Diluted Shares Outstanding, MM | 5 | |||||||||
| Equity Value Per Share | -15.65 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real FSEA financials.
- Real-World Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe how your inputs affect First Seacoast Bancorp'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 parameters such as loan growth, interest rates, and operating expenses.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other key financial metrics.
- Industry-Leading Precision: Leverages First Seacoast Bancorp’s (FSEA) actual financial data for accurate valuation results.
- Simplified Scenario Planning: Easily evaluate various assumptions and analyze different financial outcomes.
- Efficiency Booster: Remove the hassle of developing intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file for First Seacoast Bancorp, Inc. (FSEA).
- Step 2: Review the pre-filled financial data and forecasts specific to (FSEA).
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Evaluate the outputs and leverage the results for informed investment decisions regarding (FSEA).
Why Choose This Calculator for First Seacoast Bancorp, Inc. (FSEA)?
- User-Friendly Interface: Perfectly tailored for both novice and seasoned users.
- Customizable Inputs: Easily adjust parameters to fit your financial analysis.
- Real-Time Feedback: Observe immediate updates to First Seacoast's valuation as you modify inputs.
- Pre-Loaded Data: Comes equipped with First Seacoast’s actual financial statistics for swift assessments.
- Relied Upon by Experts: Utilized by financial analysts and investors for making well-informed choices.
Who Should Use This Product?
- Finance Students: Explore financial modeling techniques and apply them with real-world data.
- Academics: Integrate advanced financial models into your curriculum or research projects.
- Investors: Validate your investment strategies and evaluate the financial performance of First Seacoast Bancorp, Inc. (FSEA).
- Analysts: Enhance your analysis with a customizable financial forecasting model tailored for banking institutions.
- Small Business Owners: Understand the financial metrics used to assess larger banking entities like First Seacoast Bancorp, Inc. (FSEA).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled First Seacoast Bancorp, Inc. (FSEA) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models illustrating intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for First Seacoast Bancorp, Inc. (FSEA).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to simplify results analysis.