Bank of South Carolina Corporation (BKSC) DCF Valuation
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Bank of South Carolina Corporation (BKSC) Bundle
Simplify Bank of South Carolina Corporation (BKSC) valuation with this customizable DCF Calculator! Featuring real Bank of South Carolina Corporation (BKSC) financials and adjustable forecast inputs, you can test various scenarios and uncover Bank of South Carolina Corporation (BKSC) 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 | 20.3 | 20.3 | 21.2 | 21.0 | 26.1 | 27.9 | 29.8 | 31.9 | 34.1 | 36.5 |
| Revenue Growth, % | 0 | 0.21459 | 4.45 | -1.34 | 24.41 | 6.94 | 6.94 | 6.94 | 6.94 | 6.94 |
| EBITDA | 9.7 | 8.8 | 9.2 | 9.0 | 7.3 | 11.5 | 12.3 | 13.1 | 14.0 | 15.0 |
| EBITDA, % | 47.91 | 43.5 | 43.44 | 42.9 | 27.94 | 41.14 | 41.14 | 41.14 | 41.14 | 41.14 |
| Depreciation | .2 | .4 | .4 | .4 | .4 | .5 | .5 | .5 | .6 | .6 |
| Depreciation, % | 1.14 | 2.07 | 1.94 | 1.71 | 1.43 | 1.66 | 1.66 | 1.66 | 1.66 | 1.66 |
| EBIT | 9.5 | 8.4 | 8.8 | 8.6 | 6.9 | 11.0 | 11.8 | 12.6 | 13.5 | 14.4 |
| EBIT, % | 46.78 | 41.43 | 41.5 | 41.18 | 26.51 | 39.48 | 39.48 | 39.48 | 39.48 | 39.48 |
| Total Cash | 149.5 | 183.1 | 352.5 | 298.9 | -21.9 | 17.6 | 18.8 | 20.2 | 21.5 | 23.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | -50.4 | -49.9 | -141.5 | -29.9 | .0 | -22.3 | -23.9 | -25.5 | -27.3 | -29.2 |
| Inventories, % | -248.35 | -245.44 | -666.1 | -142.72 | 0 | -80 | -80 | -80 | -80 | -80 |
| Accounts Payable | 1.4 | 2.6 | 2.1 | 2.4 | .0 | 2.3 | 2.5 | 2.6 | 2.8 | 3.0 |
| Accounts Payable, % | 7.11 | 12.72 | 9.74 | 11.59 | 0 | 8.23 | 8.23 | 8.23 | 8.23 | 8.23 |
| Capital Expenditure | -2.2 | -.2 | -.1 | -.6 | -.5 | -.9 | -1.0 | -1.1 | -1.1 | -1.2 |
| Capital Expenditure, % | -10.77 | -0.90533 | -0.66965 | -2.7 | -1.8 | -3.37 | -3.37 | -3.37 | -3.37 | -3.37 |
| Tax Rate, % | 20.55 | 20.55 | 20.55 | 20.55 | 20.55 | 20.55 | 20.55 | 20.55 | 20.55 | 20.55 |
| EBITAT | 7.3 | 6.5 | 6.7 | 6.7 | 5.5 | 8.5 | 9.1 | 9.7 | 10.4 | 11.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 57.2 | 7.4 | 98.1 | -104.8 | -26.9 | 32.6 | 10.3 | 11.0 | 11.8 | 12.6 |
| WACC, % | 5.2 | 5.19 | 5.18 | 5.2 | 5.24 | 5.2 | 5.2 | 5.2 | 5.2 | 5.2 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 69.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 13 | |||||||||
| Terminal Value | 402 | |||||||||
| Present Terminal Value | 312 | |||||||||
| Enterprise Value | 381 | |||||||||
| Net Debt | 81 | |||||||||
| Equity Value | 300 | |||||||||
| Diluted Shares Outstanding, MM | 6 | |||||||||
| Equity Value Per Share | 53.35 |
What You Will Get
- Real BKSC Financial Data: Pre-filled with Bank of South Carolina’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like interest rates, loan growth, and net income % with ease.
- Automatic Calculations: See Bank of South Carolina’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Bank of South Carolina Corporation (BKSC).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs for precise calculations.
- Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit your analysis needs.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Bank of South Carolina Corporation (BKSC).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for streamlined analysis.
How It Works
- Step 1: Download the prebuilt Excel template featuring Bank of South Carolina Corporation’s (BKSC) data.
- Step 2: Navigate through 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 observe recalculated results, including the intrinsic value of Bank of South Carolina Corporation (BKSC).
- Step 5: Make informed investment decisions or create reports based on the outputs.
Why Choose the Bank of South Carolina Corporation (BKSC)?
- Reliability: Dependable banking services backed by a strong financial foundation.
- Personalized Service: Tailored solutions to meet the unique needs of each customer.
- Community Focused: Committed to supporting local businesses and initiatives.
- Innovative Solutions: Cutting-edge banking technology for a seamless customer experience.
- Accessible Expertise: A knowledgeable team ready to assist, regardless of your financial background.
Who Should Use This Product?
- Professional Investors: Develop comprehensive valuation models for analyzing investments in Bank of South Carolina Corporation (BKSC).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights regarding Bank of South Carolina Corporation (BKSC) to clients.
- Students and Educators: Utilize real-world financial data to enhance learning and practice financial modeling techniques.
- Banking Enthusiasts: Gain insights into the valuation methods applied to banking institutions like Bank of South Carolina Corporation (BKSC).
What the Template Contains
- Historical Data: Includes Bank of South Carolina Corporation’s (BKSC) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Bank of South Carolina Corporation’s (BKSC) 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 Bank of South Carolina Corporation’s (BKSC) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.