ACNB Corporation (ACNB) DCF Valuation

ACNB Corporation (ACNB) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

ACNB Corporation (ACNB) 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:

Evaluate ACNB Corporation's financial outlook like an expert! This (ACNB) DCF Calculator provides pre-filled financial data and offers full flexibility to modify revenue growth, WACC, margins, and other crucial assumptions to align with your projections.


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 77.6 93.0 93.9 .4 106.4 112.1 118.1 124.4 131.0 138.0
Revenue Growth, % 0 19.87 0.99783 -99.55 25179.81 5.33 5.33 5.33 5.33 5.33
EBITDA 32.1 26.4 38.5 48.7 .0 47.2 49.7 52.4 55.2 58.1
EBITDA, % 41.32 28.34 40.95 11578.86 0 42.12 42.12 42.12 42.12 42.12
Depreciation 2.7 3.7 3.4 3.8 3.4 25.6 27.0 28.4 29.9 31.5
Depreciation, % 3.48 3.93 3.66 901.66 3.16 22.84 22.84 22.84 22.84 22.84
EBIT 29.4 22.7 35.0 45.0 -3.4 44.0 46.4 48.8 51.4 54.2
EBIT, % 37.85 24.41 37.28 10677.2 -3.16 39.28 39.28 39.28 39.28 39.28
Total Cash 305.2 737.1 1,147.2 721.7 473.1 112.1 118.1 124.4 131.0 138.0
Total Cash, percent .0 .0 .0 .2 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 0 0 0 0
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
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 -1.4 -1.0 -1.6 -1.8 -1.2 -23.7 -25.0 -26.3 -27.7 -29.2
Capital Expenditure, % -1.84 -1.13 -1.68 -430.17 -1.1 -21.15 -21.15 -21.15 -21.15 -21.15
Tax Rate, % 20.48 20.48 20.48 20.48 20.48 20.48 20.48 20.48 20.48 20.48
EBITAT 23.7 18.4 27.8 35.8 -2.7 35.3 37.1 39.1 41.2 43.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 25.0 21.0 29.7 37.7 -.5 37.2 39.1 41.2 43.4 45.7
WACC, % 5.68 5.69 5.66 5.66 5.66 5.67 5.67 5.67 5.67 5.67
PV UFCF
SUM PV UFCF 174.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 47
Terminal Value 1,271
Present Terminal Value 964
Enterprise Value 1,139
Net Debt 189
Equity Value 950
Diluted Shares Outstanding, MM 9
Equity Value Per Share 111.31

What You Will Get

  • Real ACNB Financials: Access to historical and projected data for precise valuation.
  • Adjustable Inputs: Customize WACC, tax rates, revenue growth, and capital expenditures.
  • Automatic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Explore various scenarios to assess ACNB’s future performance.
  • Clear and Intuitive Design: Designed for professionals while remaining user-friendly for beginners.

Key Features

  • Comprehensive Financial Data: Gain access to precise historical figures and future forecasts for ACNB Corporation (ACNB).
  • Adjustable Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic refresh of DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help you interpret your valuation findings.
  • Suitable for All Skill Levels: An intuitive layout designed for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered ACNB data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for ACNB’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose ACNB Corporation's Calculator?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for ACNB (ACNB).
  • Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes ACNB’s intrinsic value and Net Present Value.
  • Built-in Data: Historical and projected data provide reliable foundations for analysis.
  • Expert-Level Precision: Perfect for financial analysts, investors, and business advisors focusing on ACNB (ACNB).

Who Should Use ACNB Corporation's Product?

  • Investors: Accurately assess ACNB's fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for precise financial reporting and analysis.
  • Consultants: Efficiently customize the template for client valuation reports.
  • Entrepreneurs: Acquire insights into financial modeling techniques employed by leading companies.
  • Educators: Implement it as a teaching resource to illustrate valuation methods.

What the Template Contains

  • Pre-Filled DCF Model: ACNB Corporation’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate ACNB Corporation’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.