Franklin Financial Services Corporation (FRAF) DCF Valuation

Franklin Financial Services Corporation (FRAF) 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

Franklin Financial Services Corporation (FRAF) 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:

Streamline your analysis and improve precision with our (FRAF) DCF Calculator! Utilizing real data from Franklin Financial Services Corporation and customizable assumptions, this tool empowers you to forecast, analyze, and value (FRAF) 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 56.5 56.0 61.1 65.4 65.8 68.4 71.1 73.9 76.8 79.8
Revenue Growth, % 0 -0.99611 9.15 7.09 0.54427 3.95 3.95 3.95 3.95 3.95
EBITDA 20.4 14.4 24.2 18.9 .0 17.8 18.5 19.3 20.0 20.8
EBITDA, % 36.03 25.71 39.65 28.94 0 26.07 26.07 26.07 26.07 26.07
Depreciation 1.3 1.2 1.1 1.4 .0 1.1 1.2 1.2 1.3 1.3
Depreciation, % 2.23 2.2 1.86 2.11 0 1.68 1.68 1.68 1.68 1.68
EBIT 19.1 13.2 23.1 17.6 .0 16.7 17.3 18.0 18.7 19.5
EBIT, % 33.8 23.51 37.79 26.83 0 24.39 24.39 24.39 24.39 24.39
Total Cash 280.0 466.8 715.5 565.7 492.0 68.4 71.1 73.9 76.8 79.8
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 -1.7 -.5 -8.8 -12.2 -.5 -5.1 -5.4 -5.6 -5.8 -6.0
Capital Expenditure, % -2.93 -0.86495 -14.42 -18.68 -0.75877 -7.53 -7.53 -7.53 -7.53 -7.53
Tax Rate, % 13.68 13.68 13.68 13.68 13.68 13.68 13.68 13.68 13.68 13.68
EBITAT 16.2 12.9 19.7 15.0 .0 14.7 15.2 15.8 16.5 17.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 15.8 13.6 12.0 4.1 -.5 10.7 11.1 11.5 12.0 12.5
WACC, % 9.53 10.59 9.56 9.58 9.65 9.78 9.78 9.78 9.78 9.78
PV UFCF
SUM PV UFCF 43.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 13
Terminal Value 163
Present Terminal Value 102
Enterprise Value 146
Net Debt 125
Equity Value 21
Diluted Shares Outstanding, MM 4
Equity Value Per Share 4.77

What You Will Receive

  • Pre-Filled Financial Model: Utilize Franklin Financial Services Corporation's (FRAF) actual data for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential variables.
  • Real-Time Calculations: Automatic updates provide immediate insights as adjustments are made.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Flexible and Reusable: Designed for adaptability, allowing for repeated application in detailed forecasts.

Key Features

  • Comprehensive Historical Data: Franklin Financial Services Corporation’s (FRAF) complete financial statements and past performance metrics.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth projections, and EBITDA margins as needed.
  • Real-Time Valuation: Instantly observe the recalculation of Franklin Financial's (FRAF) intrinsic value.
  • Intuitive Visualizations: Engaging dashboard charts present valuation outcomes and essential metrics.
  • Designed for Precision: A sophisticated tool tailored for analysts, investors, and finance professionals.

How It Works

  • Download: Obtain the pre-configured Excel file containing Franklin Financial Services Corporation’s (FRAF) financial data.
  • Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC to fit your analysis.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time as you make changes.
  • Test Scenarios: Develop various projections and immediately compare the results.
  • Make Decisions: Leverage the valuation findings to inform your investment approach.

Why Choose This Calculator for Franklin Financial Services Corporation (FRAF)?

  • Designed for Experts: A sophisticated tool tailored for financial analysts, CFOs, and industry consultants.
  • Accurate Financial Data: Historical and projected financials for Franklin Financial Services preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
  • Comprehensive Outputs: Instantly calculates intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Clear, step-by-step guidance makes the process straightforward.

Who Should Use Franklin Financial Services Corporation (FRAF)?

  • Investors: Gain insights into your investment choices with our expert financial analysis tools.
  • Financial Analysts: Enhance your efficiency with our customizable financial modeling templates.
  • Consultants: Seamlessly tailor our resources for impactful client presentations and reports.
  • Finance Enthusiasts: Expand your knowledge of financial strategies through practical examples.
  • Educators and Students: Utilize our tools as valuable resources for finance education and training.

What the Franklin Financial Services Corporation (FRAF) Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for (FRAF).
  • Real-World Data: Franklin Financial Services Corporation’s historical and projected financials preloaded for in-depth analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to evaluate different scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into (FRAF).
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics specific to (FRAF).
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results pertaining to (FRAF).

No products were found matching.