Great Southern Bancorp, Inc. (GSBC) DCF Valuation

Great Southern Bancorp, Inc. (GSBC) 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

Great Southern Bancorp, Inc. (GSBC) 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:

Engineered for accuracy, our (GSBC) DCF Calculator enables you to evaluate the valuation of Great Southern Bancorp, Inc. with up-to-date financial data and the complete flexibility to modify all essential parameters for enhanced forecasting.


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 211.3 212.2 216.2 233.8 226.4 230.5 234.6 238.9 243.2 247.6
Revenue Growth, % 0 0.39697 1.91 8.1 -3.16 1.81 1.81 1.81 1.81 1.81
EBITDA 101.7 85.2 105.5 103.9 94.7 102.9 104.8 106.7 108.6 110.6
EBITDA, % 48.11 40.14 48.79 44.44 41.82 44.66 44.66 44.66 44.66 44.66
Depreciation 11.6 12.1 11.1 9.7 9.3 11.3 11.5 11.8 12.0 12.2
Depreciation, % 5.5 5.69 5.15 4.14 4.11 4.92 4.92 4.92 4.92 4.92
EBIT 90.1 73.1 94.4 94.2 85.3 91.6 93.2 94.9 96.7 98.4
EBIT, % 42.61 34.45 43.64 40.3 37.7 39.74 39.74 39.74 39.74 39.74
Total Cash 594.3 978.7 1,218.3 659.1 776.4 230.5 234.6 238.9 243.2 247.6
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 -239.2 -578.4 -730.1 -187.9 .0 -175.3 -178.5 -181.7 -185.0 -188.4
Inventories, % -113.18 -272.59 -337.62 -80.37 0 -76.07 -76.07 -76.07 -76.07 -76.07
Accounts Payable 4.3 2.6 .6 3.0 6.2 3.5 3.6 3.6 3.7 3.7
Accounts Payable, % 2.01 1.22 0.29874 1.29 2.75 1.51 1.51 1.51 1.51 1.51
Capital Expenditure -11.9 -8.4 -5.7 -20.1 -7.3 -11.1 -11.3 -11.5 -11.7 -11.9
Capital Expenditure, % -5.64 -3.94 -2.65 -8.6 -3.22 -4.81 -4.81 -4.81 -4.81 -4.81
Tax Rate, % 20.56 20.56 20.56 20.56 20.56 20.56 20.56 20.56 20.56 20.56
EBITAT 73.6 59.3 74.6 75.9 67.8 73.6 75.0 76.3 77.7 79.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 316.8 400.6 229.7 -474.3 -114.8 246.5 78.5 79.9 81.3 82.8
WACC, % 16.79 16.72 16.46 16.65 16.5 16.62 16.62 16.62 16.62 16.62
PV UFCF
SUM PV UFCF 401.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 84
Terminal Value 578
Present Terminal Value 268
Enterprise Value 669
Net Debt -109
Equity Value 779
Diluted Shares Outstanding, MM 12
Equity Value Per Share 64.47

What You Will Get

  • Editable Forecast Inputs: Easily adjust assumptions (growth %, margins, WACC) to generate various scenarios.
  • Real-World Data: Great Southern Bancorp, Inc. (GSBC) financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A sleek Excel model that caters to your valuation requirements.
  • Built for Analysts and Investors: Perfect for testing projections, validating strategies, and enhancing efficiency.

Key Features

  • Pre-Loaded Data: Great Southern Bancorp's historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Edit WACC, tax rates, revenue growth, and EBITDA margins.
  • Instant Results: See Great Southern Bancorp's intrinsic value recalculate in real time.
  • Clear Visual Outputs: Dashboard charts display valuation results and key metrics.
  • Built for Accuracy: A professional tool for analysts, investors, and finance experts.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Great Southern Bancorp, Inc.’s (GSBC) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including Great Southern Bancorp, Inc.’s (GSBC) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Great Southern Bancorp, Inc. (GSBC)?

  • Precise Insights: Utilize authentic financial data from Great Southern Bancorp for trustworthy valuation outcomes.
  • Flexible Settings: Modify essential variables such as growth projections, WACC, and tax rates to align with your forecasts.
  • Efficiency Boost: Ready-made calculations save you the effort of building from the ground up.
  • Expert-Level Tool: Crafted for investors, analysts, and financial consultants.
  • Accessible Design: User-friendly interface and comprehensive guides make it suitable for everyone.

Who Should Use This Product?

  • Investors: Evaluate Great Southern Bancorp, Inc.'s (GSBC) financial health before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
  • Startup Founders: Understand the valuation strategies of established banks like Great Southern Bancorp, Inc. (GSBC).
  • Consultants: Provide comprehensive valuation assessments for clients in the banking sector.
  • Students and Educators: Utilize current market data to learn and teach valuation practices in finance.

What the Template Contains

  • Preloaded GSBC Data: Historical and projected financial data, including revenue, net income, and loan portfolio metrics.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, interest rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for in-depth analysis.
  • Key Ratios: Profitability, liquidity, and efficiency ratios to assess performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and underlying assumptions.

No products were found matching.