CrossFirst Bankshares, Inc. (CFB) DCF Valuation

CrossFirst Bankshares, Inc. (CFB) 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

CrossFirst Bankshares, Inc. (CFB) 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:

Gain mastery over your CrossFirst Bankshares, Inc. (CFB) valuation analysis with our cutting-edge DCF Calculator! Preloaded with real (CFB) data, this Excel template enables you to adjust forecasts and assumptions to accurately determine the intrinsic value of CrossFirst Bankshares, Inc. (CFB).


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 150.6 172.0 182.4 .1 231.0 242.7 255.0 268.0 281.6 295.8
Revenue Growth, % 0 14.21 6.03 -99.96 299920.78 5.07 5.07 5.07 5.07 5.07
EBITDA 37.9 20.6 92.2 82.9 93.6 110.8 116.4 122.3 128.5 135.0
EBITDA, % 25.19 11.96 50.58 107632.47 40.5 45.65 45.65 45.65 45.65 45.65
Depreciation 1.7 5.3 5.3 5.3 9.5 54.0 56.7 59.6 62.6 65.8
Depreciation, % 1.15 3.05 2.88 6889.61 4.1 22.24 22.24 22.24 22.24 22.24
EBIT 36.2 15.3 87.0 77.6 84.1 105.4 110.7 116.3 122.2 128.4
EBIT, % 24.04 8.9 47.69 100742.86 36.41 43.41 43.41 43.41 43.41 43.41
Total Cash 929.0 1,063.4 1,228.7 301.2 234.0 242.7 255.0 268.0 281.6 295.8
Total Cash, percent .0 .0 .0 .4 .0 .0 .0 .0 .0 .0
Account Receivables 15.7 17.2 .0 .0 .0
Account Receivables, % 10.44 10.02 0 0 0
Inventories -206.7 -428.4 -499.9 -330.8 .0 -194.2 -204.0 -214.4 -225.2 -236.7
Inventories, % -137.24 -249.09 -274.14 -429577.92 0 -80 -80 -80 -80 -80
Accounts Payable 31.2 43.8 32.7 87.6 94.4 99.5 104.6 109.9 115.4 121.3
Accounts Payable, % 20.75 25.45 17.92 113780.52 40.87 41 41 41 41 41
Capital Expenditure -.9 -6.1 -1.2 -2.6 -9.0 -52.7 -55.4 -58.2 -61.2 -64.3
Capital Expenditure, % -0.56447 -3.54 -0.6641 -3336.36 -3.88 -21.73 -21.73 -21.73 -21.73 -21.73
Tax Rate, % 20.73 20.73 20.73 20.73 20.73 20.73 20.73 20.73 20.73 20.73
EBITAT 30.2 12.6 69.4 61.6 66.7 85.2 89.5 94.0 98.8 103.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 253.3 244.5 151.1 -49.9 -256.8 275.8 105.2 110.5 116.1 122.0
WACC, % 29.24 28.95 28.34 28.24 28.2 28.59 28.59 28.59 28.59 28.59
PV UFCF
SUM PV UFCF 407.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 124
Terminal Value 468
Present Terminal Value 133
Enterprise Value 540
Net Debt -168
Equity Value 709
Diluted Shares Outstanding, MM 49
Equity Value Per Share 14.36

What You Will Receive

  • Pre-Filled Financial Model: CrossFirst Bankshares, Inc.'s (CFB) actual data facilitates accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, margins, WACC, and other essential drivers.
  • Instantaneous Calculations: Automatic updates guarantee you see results in real-time as adjustments are made.
  • Professional-Grade Template: A polished Excel file crafted for expert-level valuation.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

  • 🔍 Real-Life CFB Financials: Pre-filled historical and projected data for CrossFirst Bankshares, Inc. (CFB).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate CrossFirst's intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize CrossFirst's valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review CrossFirst Bankshares, Inc.'s (CFB) pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as loan growth, cost of capital, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment strategies.

Why Choose This Calculator for CrossFirst Bankshares, Inc. (CFB)?

  • Accuracy: Utilizes real CrossFirst Bankshares financial data for precise calculations.
  • Flexibility: Allows users to easily adjust and experiment with various inputs.
  • Time-Saving: Avoid the complexities of constructing a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and detail expected at the CFO level.
  • User-Friendly: Intuitive interface designed for users of all financial expertise levels.

Who Should Use CrossFirst Bankshares, Inc. (CFB)?

  • Institutional Investors: Develop comprehensive financial models for assessing investment opportunities in CFB.
  • Banking Analysts: Evaluate performance metrics and market trends to inform strategic decisions.
  • Financial Advisors: Offer clients informed insights on the valuation and potential of CrossFirst Bankshares, Inc. (CFB).
  • Students and Academics: Utilize real-time financial data to enhance learning in banking and finance courses.
  • Market Researchers: Analyze the banking sector to understand the positioning and valuation of CFB in the industry.

What the Template Contains

  • Historical Data: Includes CrossFirst Bankshares, Inc.'s (CFB) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate CrossFirst Bankshares, Inc.'s (CFB) 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 CrossFirst Bankshares, Inc.'s (CFB) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.