C&F Financial Corporation (CFFI) DCF Valuation

C&F Financial Corporation (CFFI) 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

C&F Financial Corporation (CFFI) 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 potential of C&F Financial Corporation (CFFI) with our user-friendly DCF Calculator! Enter your estimates for growth, margins, and expenses to calculate the intrinsic value of C&F Financial Corporation (CFFI) and shape your investment approach.


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 112.5 138.9 134.5 1.7 119.0 125.5 132.3 139.4 146.9 154.9
Revenue Growth, % 0 23.55 -3.18 -98.75 6977.71 5.4 5.4 5.4 5.4 5.4
EBITDA 27.8 33.4 42.8 41.3 .0 45.3 47.8 50.4 53.1 55.9
EBITDA, % 24.72 24.04 31.83 2456.6 0 36.12 36.12 36.12 36.12 36.12
Depreciation 3.9 4.2 4.7 4.4 3.9 28.4 30.0 31.6 33.3 35.1
Depreciation, % 3.44 3.01 3.52 258.98 3.26 22.65 22.65 22.65 22.65 22.65
EBIT 23.9 29.2 38.1 37.0 -3.9 42.0 44.3 46.7 49.2 51.8
EBIT, % 21.28 21.03 28.31 2197.62 -3.26 33.47 33.47 33.47 33.47 33.47
Total Cash 355.2 373.1 640.8 539.3 478.8 125.5 132.3 139.4 146.9 154.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 6.8 8.1 6.8 9.0 10.4
Account Receivables, % 6.02 5.83 5.06 534.01 8.73
Inventories -173.3 -96.0 -275.6 -36.0 .0 -92.6 -97.6 -102.9 -108.5 -114.3
Inventories, % -154.1 -69.07 -204.84 -2140.01 0 -73.81 -73.81 -73.81 -73.81 -73.81
Accounts Payable 1.3 1.1 .7 1.0 3.5 15.5 16.4 17.3 18.2 19.2
Accounts Payable, % 1.15 0.79813 0.53147 56.48 2.93 12.38 12.38 12.38 12.38 12.38
Capital Expenditure -2.7 -10.2 -4.8 -3.4 -1.5 -28.7 -30.3 -31.9 -33.7 -35.5
Capital Expenditure, % -2.41 -7.36 -3.56 -201.78 -1.23 -22.91 -22.91 -22.91 -22.91 -22.91
Tax Rate, % 19.06 19.06 19.06 19.06 19.06 19.06 19.06 19.06 19.06 19.06
EBITAT 18.9 22.1 28.7 29.2 -3.1 32.7 34.5 36.4 38.3 40.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 187.8 -62.8 209.1 -211.4 -35.6 115.9 38.3 40.4 42.5 44.8
WACC, % 10.14 9.91 9.88 10.15 10.3 10.08 10.08 10.08 10.08 10.08
PV UFCF
SUM PV UFCF 223.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 46
Terminal Value 566
Present Terminal Value 350
Enterprise Value 574
Net Debt 34
Equity Value 540
Diluted Shares Outstanding, MM 3
Equity Value Per Share 158.23

What You Will Get

  • Real CFFI Financial Data: Pre-filled with C&F Financial Corporation’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See C&F Financial Corporation’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

  • Pre-Loaded Data: C&F Financial Corporation’s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Edit WACC, tax rates, revenue growth, and EBITDA margins.
  • Instant Results: See C&F Financial Corporation’s intrinsic value recalculate in real time.
  • Clear Visual Outputs: Dashboard charts display valuation results and key metrics.
  • Built for Accuracy: A professional tool for analysts, investors, and finance experts.

How It Works

  • 1. Access the Template: Download and open the Excel file containing C&F Financial Corporation’s (CFFI) preloaded data.
  • 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures as needed.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV in real-time.
  • 4. Explore Scenarios: Evaluate multiple forecasts to assess various valuation outcomes.
  • 5. Present with Confidence: Deliver professional valuation insights to back your financial decisions.

Why Choose This Calculator for C&F Financial Corporation (CFFI)?

  • Accurate Data: Utilize real C&F Financial Corporation (CFFI) financials for dependable valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you from starting from the ground up.
  • Professional-Grade Tool: Tailored for investors, analysts, and financial consultants.
  • User-Friendly: Easy-to-navigate layout and detailed instructions ensure accessibility for all users.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling C&F Financial Corporation (CFFI) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for C&F Financial Corporation (CFFI).
  • Consultants: Deliver professional valuation insights on C&F Financial Corporation (CFFI) to clients quickly and accurately.
  • Business Owners: Understand how companies like C&F Financial Corporation (CFFI) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to C&F Financial Corporation (CFFI).

What the Template Contains

  • Historical Data: Includes C&F Financial Corporation’s (CFFI) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate C&F Financial Corporation’s (CFFI) 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 C&F Financial Corporation’s (CFFI) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.