Midland States Bancorp, Inc. (MSBI) DCF Valuation

Midland States Bancorp, Inc. (MSBI) 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

Midland States Bancorp, Inc. (MSBI) 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:

Explore the financial future of Midland States Bancorp, Inc. (MSBI) with our user-friendly DCF Calculator! Enter your assumptions regarding growth, margins, and expenses to calculate the intrinsic value of Midland States Bancorp, Inc. (MSBI) and enhance your investment strategy.


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 262.9 272.7 285.1 322.3 404.3 451.6 504.3 563.3 629.2 702.7
Revenue Growth, % 0 3.73 4.54 13.05 25.44 11.69 11.69 11.69 11.69 11.69
EBITDA 91.9 .0 115.5 144.2 .0 108.6 121.2 135.4 151.2 168.9
EBITDA, % 34.96 0 40.5 44.75 0 24.04 24.04 24.04 24.04 24.04
Depreciation 16.6 16.0 13.1 12.1 .0 18.5 20.7 23.1 25.8 28.8
Depreciation, % 6.32 5.86 4.6 3.75 0 4.11 4.11 4.11 4.11 4.11
EBIT 75.3 -16.0 102.4 132.1 .0 90.0 100.5 112.3 125.4 140.1
EBIT, % 28.64 -5.86 35.9 41 0 19.93 19.93 19.93 19.93 19.93
Total Cash 1,042.1 1,013.8 1,579.9 911.3 135.1 391.4 437.2 488.3 545.4 609.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 355.3 433.6 442.8 20.3 498.3
Account Receivables, % 135.14 158.99 155.29 6.3 123.25
Inventories -428.0 -389.6 -714.2 -669.1 .0 -361.2 -403.5 -450.6 -503.3 -562.2
Inventories, % -162.78 -142.87 -250.5 -207.6 0 -80 -80 -80 -80 -80
Accounts Payable 6.4 .0 93.9 80.2 110.5 79.1 88.3 98.7 110.2 123.1
Accounts Payable, % 2.43 0 32.93 24.89 27.32 17.51 17.51 17.51 17.51 17.51
Capital Expenditure -5.5 -2.6 -2.7 -3.5 -8.7 -6.5 -7.3 -8.2 -9.1 -10.2
Capital Expenditure, % -2.11 -0.94932 -0.95333 -1.08 -2.16 -1.45 -1.45 -1.45 -1.45 -1.45
Tax Rate, % 29.85 29.85 29.85 29.85 29.85 29.85 29.85 29.85 29.85 29.85
EBITAT 58.0 -11.3 84.0 100.8 .0 67.7 75.6 84.4 94.3 105.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 148.1 -120.9 503.7 473.1 -1,125.6 540.9 97.5 109.0 121.7 135.9
WACC, % 15.02 14.05 15.77 14.92 14.02 14.75 14.75 14.75 14.75 14.75
PV UFCF
SUM PV UFCF 756.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 139
Terminal Value 1,087
Present Terminal Value 546
Enterprise Value 1,302
Net Debt 470
Equity Value 832
Diluted Shares Outstanding, MM 22
Equity Value Per Share 37.61

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real MSBI 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 the effect of your inputs on Midland States 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

  • Accurate Midland Financials: Gain access to precise pre-loaded historical data and anticipated future metrics for Midland States Bancorp, Inc. (MSBI).
  • Customizable Assumptions: Modify highlighted cells for key variables such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: Utilize user-friendly charts and summaries to effectively visualize your valuation results.
  • Designed for All Levels: A straightforward, intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  • Download: Obtain the comprehensive Excel file featuring Midland States Bancorp, Inc.'s (MSBI) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: Real-time updates for intrinsic value and NPV calculations.
  • Test Scenarios: Generate various projections and instantly compare results.
  • Make Decisions: Utilize the valuation insights to inform your investment choices.

Why Choose This Calculator for Midland States Bancorp, Inc. (MSBI)?

  • Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for MSBI.
  • Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios for Midland States Bancorp.
  • Detailed Insights: Automatically computes MSBI’s intrinsic value and Net Present Value for informed decision-making.
  • Preloaded Data: Features historical and forecasted data specific to MSBI for precise analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on Midland States Bancorp.

Who Should Use This Product?

  • Investors: Evaluate Midland States Bancorp's (MSBI) valuation before making stock transactions.
  • CFOs and Financial Analysts: Optimize valuation methods and assess financial projections for MSBI.
  • Startup Founders: Understand how financial institutions like Midland States Bancorp are valued in the market.
  • Consultants: Provide detailed valuation analyses and reports for clients focusing on MSBI.
  • Students and Educators: Utilize real data from Midland States Bancorp to practice and teach valuation strategies.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
  • Real-World Data: Midland States Bancorp, Inc. (MSBI)’s historical and projected financials preloaded for analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Graphs and tables for clear, actionable insights.

No products were found matching.