First US Bancshares, Inc. (FUSB) DCF Valuation

First US Bancshares, Inc. (FUSB) 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 US Bancshares, Inc. (FUSB) 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:

Designed for accuracy, our (FUSB) DCF Calculator enables you to evaluate First US Bancshares, Inc. valuation using actual financial data, providing complete flexibility to modify all essential parameters for enhanced 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 42.3 40.8 40.5 .6 40.4 40.1 39.9 39.6 39.3 39.0
Revenue Growth, % 0 -3.62 -0.69649 -98.46 6376.28 -0.69413 -0.69413 -0.69413 -0.69413 -0.69413
EBITDA 7.9 .0 7.8 10.9 13.0 13.7 13.6 13.5 13.4 13.3
EBITDA, % 18.69 0 19.16 1745.83 32.28 34.03 34.03 34.03 34.03 34.03
Depreciation 2.1 2.1 2.0 1.9 1.8 9.6 9.5 9.5 9.4 9.3
Depreciation, % 4.95 5.15 5.02 301.6 4.39 23.9 23.9 23.9 23.9 23.9
EBIT 5.8 -2.1 5.7 9.0 11.3 12.1 12.0 11.9 11.8 11.8
EBIT, % 13.74 -5.15 14.14 1444.23 27.89 30.12 30.12 30.12 30.12 30.12
Total Cash 151.0 179.4 192.1 160.9 148.6 40.1 39.9 39.6 39.3 39.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2.5 2.8 2.6 3.0 4.0
Account Receivables, % 5.88 6.88 6.31 482.53 9.84
Inventories -70.9 -98.3 -66.0 -35.7 .0 -32.1 -31.9 -31.7 -31.4 -31.2
Inventories, % -167.52 -240.97 -163.07 -5721.15 0 -80 -80 -80 -80 -80
Accounts Payable .5 .3 .2 .6 2.0 8.4 8.4 8.3 8.2 8.2
Accounts Payable, % 1.27 0.71611 0.5532 97.28 5.02 20.97 20.97 20.97 20.97 20.97
Capital Expenditure -3.2 -1.0 -.8 -1.3 -1.5 -9.3 -9.2 -9.1 -9.1 -9.0
Capital Expenditure, % -7.53 -2.34 -2.03 -202.24 -3.62 -23.1 -23.1 -23.1 -23.1 -23.1
Tax Rate, % 24.72 24.72 24.72 24.72 24.72 24.72 24.72 24.72 24.72 24.72
EBITAT 4.6 -1.6 4.5 6.9 8.5 9.3 9.2 9.2 9.1 9.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 72.4 26.4 -26.4 -22.9 -26.4 41.7 9.3 9.3 9.2 9.1
WACC, % 18.29 18.02 18.17 17.95 17.82 18.05 18.05 18.05 18.05 18.05
PV UFCF
SUM PV UFCF 56.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 9
Terminal Value 58
Present Terminal Value 25
Enterprise Value 82
Net Debt -29
Equity Value 111
Diluted Shares Outstanding, MM 6
Equity Value Per Share 17.45

What You Will Get

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

Key Features

  • Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for First US Bancshares, Inc. (FUSB).
  • WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with customizable inputs specific to FUSB.
  • Adjustable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates relevant to First US Bancshares, Inc. (FUSB).
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for First US Bancshares, Inc. (FUSB).
  • Interactive Dashboard and Charts: Visual outputs present key valuation metrics for straightforward analysis of First US Bancshares, Inc. (FUSB).

How It Works

  1. Download the Template: Gain immediate access to the Excel-based FUSB DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
  3. Instant Calculations: The model automatically computes the intrinsic value of First US Bancshares, Inc. (FUSB).
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis.

Why Choose First US Bancshares, Inc. (FUSB)?

  • Streamlined Banking Solutions: Access a range of financial services designed to meet your needs without hassle.
  • Enhanced Financial Security: Our robust systems ensure your transactions and data are safe and secure.
  • Personalized Service: Experience tailored banking options that align with your unique financial goals.
  • Transparent Processes: Clear communication and straightforward procedures make banking simple and understandable.
  • Endorsed by Industry Leaders: Trusted by professionals who prioritize reliability and customer satisfaction.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for assessing investments in First US Bancshares, Inc. (FUSB).
  • Corporate Finance Teams: Evaluate financial scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Deliver precise valuation insights to clients interested in First US Bancshares, Inc. (FUSB).
  • Students and Educators: Utilize real-world financial data to enhance learning and practice in financial modeling.
  • Banking Enthusiasts: Gain a deeper understanding of how banking institutions like First US Bancshares, Inc. (FUSB) are valued in the financial market.

What the Template Contains

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

No products were found matching.