Premier Financial Corp. (PFC) DCF Valuation

Premier Financial Corp. (PFC) 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

Premier Financial Corp. (PFC) 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:

Optimize your time and improve precision with our Premier Financial Corp. (PFC) DCF Calculator! Utilizing real data from Premier Financial Corp. and customizable assumptions, this tool empowers you to forecast, analyze, and value Premier Financial Corp. (PFC) just like a seasoned investor.


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 160.6 288.7 307.3 305.1 300.6 363.7 440.0 532.4 644.3 779.5
Revenue Growth, % 0 79.75 6.46 -0.73049 -1.48 21 21 21 21 21
EBITDA 68.0 107.7 171.0 140.7 .0 132.0 159.7 193.2 233.8 282.9
EBITDA, % 42.36 37.3 55.65 46.13 0 36.29 36.29 36.29 36.29 36.29
Depreciation 5.4 13.0 12.5 11.1 15.1 14.9 18.1 21.9 26.5 32.0
Depreciation, % 3.33 4.49 4.07 3.63 5.01 4.11 4.11 4.11 4.11 4.11
EBIT 62.7 94.7 158.5 129.7 -15.1 117.0 141.6 171.4 207.3 250.9
EBIT, % 39.03 32.81 51.58 42.5 -5.01 32.18 32.18 32.18 32.18 32.18
Total Cash 414.7 895.9 1,367.8 1,168.2 114.8 318.7 385.6 466.6 564.6 683.2
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 -141.6 -185.0 -182.5 -157.5 .0 -191.5 -231.7 -280.4 -339.2 -410.5
Inventories, % -88.17 -64.1 -59.38 -51.62 0 -52.65 -52.65 -52.65 -52.65 -52.65
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 -3.1 -5.4 -3.0 -5.6 -7.1 -6.5 -7.9 -9.6 -11.6 -14.0
Capital Expenditure, % -1.95 -1.86 -0.98365 -1.83 -2.37 -1.8 -1.8 -1.8 -1.8 -1.8
Tax Rate, % 25.04 25.04 25.04 25.04 25.04 25.04 25.04 25.04 25.04 25.04
EBITAT 51.0 75.4 105.5 94.8 -11.3 87.9 106.4 128.7 155.8 188.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 194.8 126.4 112.5 75.3 -160.8 287.8 156.8 189.7 229.5 277.7
WACC, % 16.75 16.53 15.03 15.79 16 16.02 16.02 16.02 16.02 16.02
PV UFCF
SUM PV UFCF 744.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 283
Terminal Value 2,020
Present Terminal Value 961
Enterprise Value 1,706
Net Debt 250
Equity Value 1,455
Diluted Shares Outstanding, MM 36
Equity Value Per Share 40.67

What You Will Get

  • Pre-Filled Financial Model: Premier Financial Corp. (PFC)’s actual data enables precise DCF valuation.
  • Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
  • Instant Calculations: Automatic updates ensure you see results as you make changes.
  • Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
  • Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.

Key Features

  • Comprehensive Financial Data: Premier Financial Corp.'s (PFC) historical financial statements and pre-filled projections.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Valuation: View Premier Financial Corp.'s (PFC) intrinsic value update instantly.
  • Intuitive Visualizations: Dashboard graphs illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A reliable tool for analysts, investors, and finance professionals.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based PFC DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other key factors.
  3. Instant Calculations: The model automatically recalculates Premier Financial Corp.’s 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 analysis.

Why Choose Premier Financial Corp. (PFC) Calculator?

  • Reliable Data: Utilize authentic Premier Financial Corp. (PFC) financials for trustworthy valuation outcomes.
  • Flexible Options: Modify essential variables such as growth rates, WACC, and tax rates to align with your forecasts.
  • Efficiency Boost: Built-in calculations save you time by eliminating the need for initial setups.
  • Professional Quality: Tailored for investors, analysts, and financial consultants.
  • Easy to Use: User-friendly design and clear, step-by-step guidance simplify the process for everyone.

Who Should Use Premier Financial Corp. (PFC)?

  • Finance Students: Master financial analysis techniques and apply them to real-world scenarios.
  • Academics: Integrate advanced financial models into your research or teaching materials.
  • Investors: Evaluate your investment strategies and assess the financial health of Premier Financial Corp. (PFC).
  • Analysts: Enhance your analytical process with a customizable financial modeling tool.
  • Small Business Owners: Understand the financial metrics used to evaluate successful public companies like Premier Financial Corp. (PFC).

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations specific to Premier Financial Corp. (PFC).
  • Real-World Data: Premier Financial Corp.’s historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for deeper insights into performance.
  • Key Ratios: Built-in analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables for clear, actionable results related to Premier Financial Corp. (PFC).

No products were found matching.