First Financial Bancorp. (FFBC) DCF Valuation

First Financial Bancorp. (FFBC) 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

First Financial Bancorp. (FFBC) 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:

Simplify First Financial Bancorp valuation with this customizable DCF Calculator! Featuring real First Financial Bancorp financials and adjustable forecast inputs, you can test scenarios and uncover First Financial Bancorp 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 615.6 645.6 623.6 708.8 796.7 851.5 910.1 972.7 1,039.6 1,111.1
Revenue Growth, % 0 4.87 -3.41 13.66 12.4 6.88 6.88 6.88 6.88 6.88
EBITDA 271.0 233.5 283.0 280.5 356.4 357.4 382.0 408.3 436.4 466.4
EBITDA, % 44.02 36.17 45.38 39.58 44.74 41.98 41.98 41.98 41.98 41.98
Depreciation 35.5 41.2 39.6 38.8 37.8 48.9 52.3 55.9 59.7 63.8
Depreciation, % 5.76 6.39 6.34 5.48 4.74 5.74 5.74 5.74 5.74 5.74
EBIT 235.5 192.3 243.4 241.7 318.6 308.5 329.8 352.5 376.7 402.6
EBIT, % 38.26 29.79 39.04 34.1 39.99 36.24 36.24 36.24 36.24 36.24
Total Cash 3,109.7 3,675.9 4,642.7 4,005.3 191.5 722.1 771.8 824.9 881.6 942.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 1,052.4 1,456.8 .0
Account Receivables, % 0 0 168.75 205.53 0
Inventories -299.3 -303.5 -479.6 -659.6 .0 -452.3 -483.4 -516.7 -552.2 -590.2
Inventories, % -48.61 -47.02 -76.9 -93.06 0 -53.12 -53.12 -53.12 -53.12 -53.12
Accounts Payable 323.1 516.3 492.2 626.9 .0 510.6 545.7 583.3 623.4 666.3
Accounts Payable, % 52.49 79.96 78.93 88.45 0 59.97 59.97 59.97 59.97 59.97
Capital Expenditure -20.9 -16.5 -15.3 -43.3 -24.1 -29.9 -31.9 -34.1 -36.5 -39.0
Capital Expenditure, % -3.4 -2.55 -2.46 -6.1 -3.03 -3.51 -3.51 -3.51 -3.51 -3.51
Tax Rate, % 19.69 19.69 19.69 19.69 19.69 19.69 19.69 19.69 19.69 19.69
EBITAT 192.1 162.5 207.3 217.6 255.9 260.1 278.0 297.1 317.6 339.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 829.0 384.7 -668.9 123.5 439.8 901.4 341.2 364.6 389.7 416.5
WACC, % 11.86 12.07 12.12 12.46 11.77 12.06 12.06 12.06 12.06 12.06
PV UFCF
SUM PV UFCF 1,818.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 425
Terminal Value 4,225
Present Terminal Value 2,392
Enterprise Value 4,210
Net Debt 276
Equity Value 3,934
Diluted Shares Outstanding, MM 95
Equity Value Per Share 41.37

What You Will Get

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

Key Features

  • Real-Time FFBC Data: Pre-loaded with First Financial Bancorp’s historical financials and future projections.
  • Completely Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures.
  • Interactive Valuation Model: Automatically updates Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Analysis: Generate multiple forecasting scenarios to evaluate various valuation outcomes.
  • User-Centric Design: Intuitive, organized, and suitable for both professionals and novices.

How It Works

  • 1. Access the Template: Download and open the Excel file containing First Financial Bancorp's (FFBC) financial data.
  • 2. Adjust Assumptions: Modify essential inputs such as growth projections, WACC, and capital expenditures.
  • 3. Analyze Results Instantly: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation possibilities.
  • 5. Present with Assurance: Deliver expert valuation insights to bolster your strategic decisions.

Why Choose First Financial Bancorp (FFBC) Calculator?

  • Accuracy: Utilizes real First Financial Bancorp financial data to ensure precision.
  • Flexibility: Tailored for users to easily adjust and experiment with inputs.
  • Time-Saving: Eliminate the need to create a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected by CFOs.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessment of First Financial Bancorp (FFBC).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights to clients regarding First Financial Bancorp (FFBC) stock.
  • Students and Educators: Utilize real-world financial data to enhance learning and practice in financial modeling.
  • Banking Enthusiasts: Gain insights into how banking institutions like First Financial Bancorp (FFBC) are valued in the financial market.

What the Template Contains

  • Historical Data: Includes First Financial Bancorp's (FFBC) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate First Financial Bancorp's (FFBC) 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 First Financial Bancorp's (FFBC) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.