Parke Bancorp, Inc. (PKBK) DCF Valuation

Parke Bancorp, Inc. (PKBK) 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

Parke Bancorp, Inc. (PKBK) 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 (PKBK) DCF Calculator allows you to evaluate Parke Bancorp, Inc. valuation using real-world financial data and offers complete flexibility to modify all essential parameters for improved 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 60.7 66.8 77.9 81.7 73.0 76.8 80.7 84.9 89.4 94.0
Revenue Growth, % 0 10.05 16.59 4.87 -10.71 5.2 5.2 5.2 5.2 5.2
EBITDA 40.5 39.4 55.4 56.7 .0 40.9 43.0 45.2 47.6 50.0
EBITDA, % 66.7 58.93 71.11 69.42 0 53.23 53.23 53.23 53.23 53.23
Depreciation .4 .5 .5 .5 .5 .5 .5 .6 .6 .6
Depreciation, % 0.70977 0.7452 0.63659 0.5593 0.63599 0.65737 0.65737 0.65737 0.65737 0.65737
EBIT 40.1 38.9 54.9 56.3 -.5 40.4 42.5 44.7 47.0 49.4
EBIT, % 65.99 58.19 70.48 68.86 -0.63599 52.58 52.58 52.58 52.58 52.58
Total Cash 218.2 478.5 609.9 191.5 180.4 76.8 80.7 84.9 89.4 94.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 6.1 8.8 7.7 8.8 8.6
Account Receivables, % 9.99 13.13 9.86 10.73 11.73
Inventories -202.4 -467.5 -605.9 -192.5 .0 -61.4 -64.6 -68.0 -71.5 -75.2
Inventories, % -333.32 -699.58 -777.63 -235.55 0 -80 -80 -80 -80 -80
Accounts Payable 2.3 2.3 1.6 2.7 4.1 2.8 2.9 3.1 3.3 3.4
Accounts Payable, % 3.72 3.5 2.06 3.26 5.68 3.64 3.64 3.64 3.64 3.64
Capital Expenditure -.6 -.3 -.1 -.2 .0 -.2 -.3 -.3 -.3 -.3
Capital Expenditure, % -0.9782 -0.37559 -0.08214079 -0.18358 0 -0.3239 -0.3239 -0.3239 -0.3239 -0.3239
Tax Rate, % 24.48 24.48 24.48 24.48 24.48 24.48 24.48 24.48 24.48 24.48
EBITAT 29.8 28.4 40.8 42.0 -.4 30.0 31.6 33.2 34.9 36.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 228.3 291.2 179.9 -371.2 -190.7 90.4 34.7 36.5 38.4 40.4
WACC, % 13.25 13.09 13.22 13.26 13.37 13.24 13.24 13.24 13.24 13.24
PV UFCF
SUM PV UFCF 177.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 41
Terminal Value 367
Present Terminal Value 197
Enterprise Value 374
Net Debt -12
Equity Value 387
Diluted Shares Outstanding, MM 12
Equity Value Per Share 31.85

What You Will Get

  • Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Parke Bancorp’s financial data pre-loaded to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model tailored to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, verifying strategies, and enhancing efficiency.

Key Features

  • Comprehensive Financial Data: Parke Bancorp's historical financial statements and pre-filled forecasts.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Valuation: Observe Parke Bancorp's intrinsic value recalculating instantly.
  • Intuitive Visual Outputs: Dashboard charts present valuation results and essential metrics clearly.
  • Designed for Precision: A reliable tool for analysts, investors, and finance professionals.

How It Works

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

Why Choose This Calculator for Parke Bancorp, Inc. (PKBK)?

  • Accurate Data: Access to real Parke Bancorp financials ensures trustworthy valuation outcomes.
  • Customizable: Tailor key inputs such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Built-in calculations save you from having to start from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and financial consultants.
  • User-Friendly: Easy-to-navigate design and clear instructions make it accessible for all users.

Who Should Use This Product?

  • Investors: Accurately assess Parke Bancorp, Inc.’s (PKBK) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
  • Consultants: Effortlessly customize the template for client valuation reports.
  • Entrepreneurs: Acquire insights into the financial modeling practices of leading banks.
  • Educators: Employ it as a teaching resource to illustrate valuation techniques.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Parke Bancorp, Inc. (PKBK).
  • Real-World Data: Parke Bancorp’s historical and projected financials preloaded for in-depth analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to Parke Bancorp, Inc. (PKBK).
  • Dashboard with Visual Outputs: Charts and tables designed for clear and actionable results.

No products were found matching.