Hope Bancorp, Inc. (HOPE) DCF Valuation

Hope Bancorp, Inc. (HOPE) 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

Hope Bancorp, Inc. (HOPE) 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:

Simplify Hope Bancorp, Inc. (HOPE) valuation with this customizable DCF Calculator! Featuring real Hope Bancorp, Inc. (HOPE) financials and adjustable forecast inputs, you can test scenarios and uncover Hope Bancorp, Inc. (HOPE) fair value in minutes.


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 511.3 514.1 552.0 623.9 571.4 589.3 607.8 626.9 646.5 666.8
Revenue Growth, % 0 0.54958 7.36 13.04 -8.41 3.13 3.13 3.13 3.13 3.13
EBITDA .0 .0 .0 .0 1.8 .4 .4 .4 .4 .4
EBITDA, % 0 0 0 0 0.31499 0.06299896 0.06299896 0.06299896 0.06299896 0.06299896
Depreciation 10.5 10.3 10.2 1.9 -195.9 -33.1 -34.1 -35.2 -36.3 -37.4
Depreciation, % 2.05 2 1.85 0.30453 -34.27 -5.61 -5.61 -5.61 -5.61 -5.61
EBIT -10.5 -10.3 -10.2 -1.9 197.7 33.5 34.5 35.6 36.7 37.8
EBIT, % -2.05 -2 -1.85 -0.30453 34.59 5.68 5.68 5.68 5.68 5.68
Total Cash 2,414.6 2,636.2 2,982.5 2,479.6 1,929.0 589.3 607.8 626.9 646.5 666.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 61.7
Account Receivables, % 0 0 0 0 10.8
Inventories -783.7 -460.0 -375.1 -566.2 .0 -410.4 -423.2 -436.5 -450.2 -464.3
Inventories, % -153.28 -89.47 -67.95 -90.75 0 -69.63 -69.63 -69.63 -69.63 -69.63
Accounts Payable 33.8 14.7 4.3 26.7 168.2 51.8 53.4 55.1 56.8 58.6
Accounts Payable, % 6.61 2.86 0.77396 4.27 29.43 8.79 8.79 8.79 8.79 8.79
Capital Expenditure -6.6 -5.0 -7.2 -9.1 -13.1 -8.6 -8.9 -9.2 -9.5 -9.8
Capital Expenditure, % -1.29 -0.9673 -1.31 -1.46 -2.3 -1.47 -1.47 -1.47 -1.47 -1.47
Tax Rate, % 24.86 24.86 24.86 24.86 24.86 24.86 24.86 24.86 24.86 24.86
EBITAT -7.9 -8.1 -7.6 -1.4 148.5 25.2 26.0 26.8 27.7 28.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 813.5 -345.6 -99.9 204.9 -546.9 326.5 -2.9 -3.0 -3.1 -3.2
WACC, % 15.95 16.38 15.76 15.66 15.88 15.93 15.93 15.93 15.93 15.93
PV UFCF
SUM PV UFCF 274.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -3
Terminal Value -23
Present Terminal Value -11
Enterprise Value 263
Net Debt -25
Equity Value 288
Diluted Shares Outstanding, MM 120
Equity Value Per Share 2.39

What You Will Get

  • Pre-Filled Financial Model: Hope Bancorp’s actual data enables precise DCF valuation.
  • Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
  • Instant Calculations: Automatic updates ensure you see results as you make changes.
  • Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
  • Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.

Key Features

  • Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Hope Bancorp, Inc. (HOPE).
  • WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs specific to the banking sector.
  • Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit your analysis.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to Hope Bancorp, Inc. (HOPE).
  • Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Hope Bancorp, Inc. (HOPE) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Hope Bancorp, Inc. (HOPE)’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Hope Bancorp, Inc. (HOPE)?

  • Comprehensive Tool: Combines DCF, WACC, and financial ratio analyses tailored for HOPE.
  • Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • Detailed Insights: Automatically computes Hope Bancorp’s intrinsic value and Net Present Value.
  • Preloaded Data: Access to historical and projected data for accurate analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on HOPE.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for analyzing investments in Hope Bancorp, Inc. (HOPE).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Deliver precise valuation insights to clients interested in Hope Bancorp, Inc. (HOPE) stock.
  • Students and Educators: Utilize real-world financial data to enhance learning and practice in financial modeling.
  • Banking and Finance Enthusiasts: Gain insights into how financial institutions like Hope Bancorp, Inc. (HOPE) are valued in the marketplace.

What the Template Contains

  • Historical Data: Includes Hope Bancorp’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Hope Bancorp’s 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 Hope Bancorp’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.