Farmers National Banc Corp. (FMNB) DCF Valuation

Farmers National Banc Corp. (FMNB) 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

Farmers National Banc Corp. (FMNB) 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:

Whether you're an investor or an analyst, this (FMNB) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from Farmers National Banc Corp., you can 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 108.0 123.3 141.3 158.9 170.5 191.2 214.4 240.4 269.6 302.3
Revenue Growth, % 0 14.15 14.64 12.44 7.32 12.14 12.14 12.14 12.14 12.14
EBITDA 45.9 53.4 65.7 77.7 66.0 84.1 94.3 105.8 118.6 133.0
EBITDA, % 42.52 43.32 46.47 48.93 38.73 43.99 43.99 43.99 43.99 43.99
Depreciation 2.8 2.8 3.2 4.9 7.3 5.6 6.2 7.0 7.8 8.8
Depreciation, % 2.63 2.29 2.24 3.08 4.3 2.91 2.91 2.91 2.91 2.91
EBIT 43.1 50.6 62.5 72.8 58.7 78.5 88.1 98.8 110.8 124.2
EBIT, % 39.9 41.03 44.23 45.85 34.43 41.09 41.09 41.09 41.09 41.09
Total Cash 503.0 830.2 1,540.5 1,289.4 103.7 176.2 197.6 221.6 248.5 278.6
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 .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 -1.5 -3.7 -1.4 -5.5 -3.9 -4.2 -4.7 -5.3 -6.0 -6.7
Capital Expenditure, % -1.35 -3 -0.97318 -3.47 -2.28 -2.21 -2.21 -2.21 -2.21 -2.21
Tax Rate, % 14.93 14.93 14.93 14.93 14.93 14.93 14.93 14.93 14.93 14.93
EBITAT 35.8 42.1 52.2 60.6 49.9 65.7 73.6 82.6 92.6 103.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 37.1 41.3 53.9 60.0 53.4 67.0 75.1 84.3 94.5 106.0
WACC, % 11.05 11.08 11.09 11.07 11.21 11.1 11.1 11.1 11.1 11.1
PV UFCF
SUM PV UFCF 307.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 108
Terminal Value 1,188
Present Terminal Value 702
Enterprise Value 1,009
Net Debt 415
Equity Value 594
Diluted Shares Outstanding, MM 37
Equity Value Per Share 15.84

What You Will Get

  • Real FMNB Financial Data: Pre-filled with Farmers National Banc Corp.'s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See FMNB's intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Farmers National Banc Corp. (FMNB).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to FMNB.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit FMNB's financial outlook.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Farmers National Banc Corp. (FMNB).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of FMNB.

How It Works

  1. Step 1: Download the Excel file for Farmers National Banc Corp. (FMNB).
  2. Step 2: Review the pre-filled financial data and forecasts for Farmers National Banc Corp. (FMNB).
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells) for Farmers National Banc Corp. (FMNB).
  4. Step 4: Observe the DCF model update in real-time as you modify your assumptions for Farmers National Banc Corp. (FMNB).
  5. Step 5: Evaluate the outputs and leverage the results for your investment decisions regarding Farmers National Banc Corp. (FMNB).

Why Choose This Calculator for Farmers National Banc Corp. (FMNB)?

  • Accurate Data: Utilize real Farmers National Banc Corp. financials for 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 the ground up.
  • Professional-Grade Tool: Tailored for investors, analysts, and financial consultants.
  • User-Friendly: Easy-to-navigate design and step-by-step guidance ensure accessibility for all users.

Who Should Use Farmers National Banc Corp. (FMNB)?

  • Investors: Leverage a reliable banking institution for your financial growth and stability.
  • Financial Analysts: Utilize comprehensive reports and insights to enhance your market analysis.
  • Small Business Owners: Access tailored banking solutions designed to support your business needs.
  • Community Members: Engage with a bank that prioritizes local investment and development.
  • Students and Educators: Explore banking fundamentals and financial literacy through practical resources.

What the Template Contains

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

No products were found matching.