Community West Bancshares (CWBC) DCF Valuation

Community West Bancshares (CWBC) 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

Community West Bancshares (CWBC) 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:

Take charge of your Community West Bancshares (CWBC) valuation analysis with our state-of-the-art DCF Calculator! Preloaded with authentic (CWBC) data, this Excel template enables you to adjust forecasts and assumptions to accurately determine Community West Bancshares' intrinsic value.


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 38.0 40.5 46.1 49.8 57.5 63.9 70.9 78.7 87.4 97.0
Revenue Growth, % 0 6.68 13.89 7.94 15.53 11.01 11.01 11.01 11.01 11.01
EBITDA .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
EBITDA, % 0 0 0 0 0 0 0 0 0 0
Depreciation 2.8 1.7 1.6 1.3 9.9 4.5 4.9 5.5 6.1 6.8
Depreciation, % 7.34 4.19 3.56 2.56 17.2 6.97 6.97 6.97 6.97 6.97
EBIT -2.8 -1.7 -1.6 -1.3 -9.9 -4.5 -4.9 -5.5 -6.1 -6.8
EBIT, % -7.34 -4.19 -3.56 -2.56 -17.2 -6.97 -6.97 -6.97 -6.97 -6.97
Total Cash 101.9 77.8 228.1 64.7 16.7 54.8 60.8 67.5 75.0 83.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 0 0 0 0
Inventories -117.3 -92.3 -243.6 -117.1 .0 -51.1 -56.7 -63.0 -69.9 -77.6
Inventories, % -309.06 -227.94 -528.11 -235.23 0 -80 -80 -80 -80 -80
Accounts Payable 19.8 31.2 40.0 32.6 .0 35.9 39.9 44.3 49.2 54.6
Accounts Payable, % 52.07 77.06 86.81 65.5 0 56.29 56.29 56.29 56.29 56.29
Capital Expenditure -2.1 -.3 -.2 -.2 -9.8 -3.1 -3.5 -3.8 -4.3 -4.7
Capital Expenditure, % -5.65 -0.83455 -0.44659 -0.48004 -17.05 -4.89 -4.89 -4.89 -4.89 -4.89
Tax Rate, % 24.54 24.54 24.54 24.54 24.54 24.54 24.54 24.54 24.54 24.54
EBITAT -2.0 -1.2 -1.2 -.9 -7.5 -3.2 -3.5 -3.9 -4.4 -4.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 135.8 -13.4 160.4 -133.8 -157.1 85.2 7.5 8.3 9.3 10.3
WACC, % 8.62 8.63 8.7 8.72 8.9 8.71 8.71 8.71 8.71 8.71
PV UFCF
SUM PV UFCF 104.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 10
Terminal Value 156
Present Terminal Value 103
Enterprise Value 207
Net Debt 105
Equity Value 102
Diluted Shares Outstanding, MM 12
Equity Value Per Share 8.70

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Community West Bancshares (CWBC) financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically for you.
  • Customizable and Professional: A sleek Excel model designed to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Real-Life CWBC Data: Pre-filled with Community West Bancshares’ historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatically updates Net Present Value (NPV) and intrinsic value based on your custom inputs.
  • Scenario Testing: Generate multiple forecasting scenarios to evaluate different valuation possibilities.
  • User-Friendly Design: Intuitive, organized, and crafted for both professionals and novices.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based CWBC DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
  3. Instant Calculations: The model automatically recalculates Community West Bancshares’ intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the outcomes to inform your investment or financial assessments.

Why Choose This Calculator for Community West Bancshares (CWBC)?

  • Designed for Financial Experts: A sophisticated tool tailored for analysts, CFOs, and financial consultants.
  • Accurate Financial Data: Community West Bancshares’ historical and projected financials are preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
  • Transparent Results: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Step-by-step guidance ensures a smooth experience throughout the process.

Who Should Use This Product?

  • Finance Students: Master financial analysis techniques and apply them to real-world data.
  • Academics: Integrate industry-standard models into your teaching or research projects.
  • Investors: Evaluate your investment strategies and assess valuation scenarios for Community West Bancshares (CWBC).
  • Analysts: Enhance your analysis process with a customizable DCF model tailored for your needs.
  • Small Business Owners: Understand the valuation practices used for large public companies like Community West Bancshares (CWBC).

What the Template Contains

  • Historical Data: Includes Community West Bancshares’ (CWBC) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Community West Bancshares’ (CWBC) 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 Community West Bancshares’ (CWBC) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.