Bankwell Financial Group, Inc. (BWFG) DCF Valuation

Bankwell Financial Group, Inc. (BWFG) 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

Bankwell Financial Group, Inc. (BWFG) 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:

Enhance your investment strategies with the Bankwell Financial Group, Inc. (BWFG) DCF Calculator! Utilize actual financial data, adjust growth predictions and expenses, and instantly observe how these modifications affect the intrinsic value of BWFG.


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 59.0 57.7 73.5 97.8 98.4 112.9 129.6 148.6 170.5 195.6
Revenue Growth, % 0 -2.18 27.42 32.96 0.67599 14.72 14.72 14.72 14.72 14.72
EBITDA 26.3 10.6 37.4 51.3 51.7 49.4 56.7 65.0 74.6 85.6
EBITDA, % 44.6 18.32 50.91 52.51 52.48 43.77 43.77 43.77 43.77 43.77
Depreciation 3.4 3.3 3.6 3.4 3.6 5.3 6.1 7.0 8.0 9.2
Depreciation, % 5.72 5.68 4.87 3.44 3.68 4.68 4.68 4.68 4.68 4.68
EBIT 22.9 7.3 33.9 48.0 48.0 44.1 50.6 58.1 66.6 76.5
EBIT, % 38.88 12.65 46.04 49.07 48.8 39.09 39.09 39.09 39.09 39.09
Total Cash 160.5 493.9 381.8 448.6 269.2 112.9 129.6 148.6 170.5 195.6
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 -84.0 -418.8 -354.5 -368.7 .0 -90.3 -103.6 -118.9 -136.4 -156.5
Inventories, % -142.38 -725.57 -481.98 -377.11 0 -80 -80 -80 -80 -80
Accounts Payable .0 .0 .0 -2,605.6 .0 -22.6 -25.9 -29.7 -34.1 -39.1
Accounts Payable, % 0 0 0 -2664.7 0 -20 -20 -20 -20 -20
Capital Expenditure -.6 -3.3 -5.5 -5.0 -2.0 -4.9 -5.6 -6.4 -7.3 -8.4
Capital Expenditure, % -1.09 -5.78 -7.48 -5.07 -2.08 -4.3 -4.3 -4.3 -4.3 -4.3
Tax Rate, % 23.69 23.69 23.69 23.69 23.69 23.69 23.69 23.69 23.69 23.69
EBITAT 18.2 5.9 26.6 37.4 36.7 34.7 39.8 45.7 52.4 60.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 105.0 340.6 -39.7 -2,555.5 2,275.1 102.9 50.3 57.7 66.2 75.9
WACC, % 23.71 24.05 23.5 23.38 22.98 23.52 23.52 23.52 23.52 23.52
PV UFCF
SUM PV UFCF 201.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 77
Terminal Value 360
Present Terminal Value 125
Enterprise Value 327
Net Debt -108
Equity Value 435
Diluted Shares Outstanding, MM 8
Equity Value Per Share 56.90

What You Will Receive

  • Adjustable Financial Inputs: Modify key variables (growth %, margins, WACC) to explore various scenarios.
  • Comprehensive Financial Data: Bankwell Financial Group’s (BWFG) financial metrics pre-loaded to facilitate your analysis.
  • Instant DCF Calculations: The template automatically computes Net Present Value (NPV) and intrinsic value for you.
  • Tailored and Professional Design: A refined Excel model that caters to your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Bankwell Financial Group, Inc. (BWFG).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for precise financial analysis.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit your analysis needs.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Bankwell Financial Group, Inc. (BWFG).
  • User-Friendly Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward evaluation.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based BWFG DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates Bankwell Financial Group’s intrinsic value.
  4. Test Scenarios: Explore various assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Utilize the findings to inform your investment or financial strategy.

Why Choose This Calculator for Bankwell Financial Group, Inc. (BWFG)?

  • Accurate Data: Up-to-date Bankwell financials guarantee trustworthy valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you from starting from scratch.
  • Professional-Grade Tool: Tailored for investors, analysts, and financial consultants.
  • User-Friendly: Simple design and clear instructions make it accessible for all users.

Who Should Use This Product?

  • Investors: Accurately assess Bankwell Financial Group's fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
  • Consultants: Efficiently customize the template for valuation reports tailored to clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading financial institutions.
  • Educators: Implement it as a teaching resource to illustrate valuation methodologies.

What the Template Contains

  • Pre-Filled DCF Model: Bankwell Financial Group’s (BWFG) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Bankwell Financial Group’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.