Independent Bank Corporation (IBCP) DCF Valuation

Independent Bank Corporation (IBCP) 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

Independent Bank Corporation (IBCP) 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:

As an investor or analyst, the Independent Bank Corporation (IBCP) DCF Calculator is your go-to resource for accurate valuation. With real data from Independent Bank Corporation (IBCP) already loaded, you can easily adjust forecasts and instantly observe the effects.


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 164.1 197.5 199.0 204.6 200.5 211.5 223.1 235.3 248.2 261.8
Revenue Growth, % 0 20.37 0.766 2.78 -1.99 5.48 5.48 5.48 5.48 5.48
EBITDA 63.8 78.6 83.7 83.9 79.4 85.2 89.8 94.8 100.0 105.4
EBITDA, % 38.89 39.81 42.04 41 39.61 40.27 40.27 40.27 40.27 40.27
Depreciation 6.3 6.3 6.4 6.1 5.7 6.8 7.2 7.6 8.0 8.4
Depreciation, % 3.83 3.2 3.2 2.97 2.87 3.21 3.21 3.21 3.21 3.21
EBIT 57.5 72.3 77.3 77.8 73.7 78.4 82.7 87.2 92.0 97.0
EBIT, % 35.06 36.62 38.84 38.02 36.75 37.06 37.06 37.06 37.06 37.06
Total Cash 584.1 1,190.9 1,522.3 853.7 169.5 204.9 216.2 228.0 240.5 253.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 42.8 62.5 66.1 128.9 .0
Account Receivables, % 26.05 31.62 33.23 63.01 0
Inventories -77.6 -131.8 -122.6 -91.3 .0 -93.2 -98.3 -103.7 -109.3 -115.3
Inventories, % -47.31 -66.72 -61.59 -44.65 0 -44.05 -44.05 -44.05 -44.05 -44.05
Accounts Payable .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Accounts Payable, % 0 0 0 0 0 0 0 0 0 0
Capital Expenditure -4.9 -4.4 -5.8 -5.7 -6.0 -5.9 -6.2 -6.6 -6.9 -7.3
Capital Expenditure, % -3.01 -2.22 -2.93 -2.78 -3 -2.79 -2.79 -2.79 -2.79 -2.79
Tax Rate, % 19.83 19.83 19.83 19.83 19.83 19.83 19.83 19.83 19.83 19.83
EBITAT 46.3 58.4 62.9 63.4 59.1 63.4 66.8 70.5 74.4 78.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 82.5 94.8 50.5 -30.3 96.4 92.3 69.3 73.1 77.1 81.4
WACC, % 15.47 15.51 15.56 15.57 15.45 15.51 15.51 15.51 15.51 15.51
PV UFCF
SUM PV UFCF 262.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 83
Terminal Value 614
Present Terminal Value 299
Enterprise Value 561
Net Debt -41
Equity Value 601
Diluted Shares Outstanding, MM 21
Equity Value Per Share 28.41

What You Will Get

  • Real IBCP Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Independent Bank Corporation (IBCP).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Independent Bank Corporation’s (IBCP) fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections specific to Independent Bank Corporation (IBCP).
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility in your financial assessments.

Key Features

  • Customizable Financial Inputs: Adjust essential parameters such as loan growth, interest margins, and operational costs.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other key metrics.
  • High Precision Results: Leverages Independent Bank Corporation’s (IBCP) actual financial data for accurate valuation insights.
  • Simplified Scenario Analysis: Easily explore various assumptions and assess their impacts on outcomes.
  • Efficiency Booster: Streamlines the valuation process, removing the need for complex model construction.

How It Works

  • Download: Get the ready-to-use Excel file featuring Independent Bank Corporation’s (IBCP) financial data.
  • Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and compare results instantly.
  • Make Decisions: Utilize the valuation outcomes to inform your investment strategy.

Why Choose This Calculator?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis needs.
  • Real-Time Insights: Witness immediate updates to Independent Bank Corporation’s (IBCP) valuation as you tweak inputs.
  • Preloaded Data: Comes with Independent Bank Corporation’s (IBCP) actual financial information for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Professional Investors: Create comprehensive and accurate valuation models for assessing IBCP's performance.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights for Independent Bank Corporation (IBCP) to clients.
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Banking Enthusiasts: Gain insights into how banking institutions like Independent Bank Corporation (IBCP) are valued in the financial landscape.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Independent Bank Corporation (IBCP) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Independent Bank Corporation (IBCP).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.