Greene County Bancorp, Inc. (GCBC) DCF Valuation

Greene County Bancorp, Inc. (GCBC) 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

Greene County Bancorp, Inc. (GCBC) 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 (GCBC) DCF Calculator! Equipped with up-to-date Greene County Bancorp, Inc. data and customizable assumptions, this tool empowers you to forecast, analyze, and value (GCBC) just like an expert investor.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 53.5 62.8 70.1 73.4 64.1 67.5 71.1 74.8 78.8 82.9
Revenue Growth, % 0 17.44 11.67 4.59 -12.6 5.28 5.28 5.28 5.28 5.28
EBITDA 22.5 28.4 33.7 36.7 .0 25.0 26.3 27.7 29.2 30.7
EBITDA, % 42.01 45.2 48.09 50.02 0 37.06 37.06 37.06 37.06 37.06
Depreciation .7 .8 .8 .9 .9 .9 .9 1.0 1.0 1.1
Depreciation, % 1.33 1.23 1.18 1.19 1.45 1.28 1.28 1.28 1.28 1.28
EBIT 21.8 27.6 32.9 35.8 -.9 24.2 25.4 26.8 28.2 29.7
EBIT, % 40.68 43.96 46.91 48.83 -1.45 35.79 35.79 35.79 35.79 35.79
Total Cash 271.2 545.2 481.2 482.2 190.4 67.5 71.1 74.8 78.8 82.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 14.3
Account Receivables, % 0 0 0 0 22.25
Inventories -52.7 -162.2 -82.1 -213.6 .0 -53.8 -56.7 -59.6 -62.8 -66.1
Inventories, % -98.61 -258.19 -117.05 -291.11 0 -79.72 -79.72 -79.72 -79.72 -79.72
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 -1.1 -1.3 -1.1 -1.5 -1.5 -1.4 -1.4 -1.5 -1.6 -1.7
Capital Expenditure, % -2.09 -2 -1.5 -2.1 -2.35 -2.01 -2.01 -2.01 -2.01 -2.01
Tax Rate, % 7.64 7.64 7.64 7.64 7.64 7.64 7.64 7.64 7.64 7.64
EBITAT 18.7 23.9 28.0 30.8 -.9 21.1 22.2 23.4 24.6 25.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 71.1 132.9 -52.3 161.6 -229.3 85.7 24.3 25.6 27.0 28.4
WACC, % 11.24 11.29 11.16 11.23 11.73 11.33 11.33 11.33 11.33 11.33
PV UFCF
SUM PV UFCF 149.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 29
Terminal Value 311
Present Terminal Value 182
Enterprise Value 331
Net Debt 6
Equity Value 325
Diluted Shares Outstanding, MM 17
Equity Value Per Share 19.09

What You Will Get

  • Pre-Filled Financial Model: Greene County Bancorp’s (GCBC) actual data allows for accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Instant Calculations: Automatic updates provide real-time results as adjustments are made.
  • Investor-Ready Template: A polished Excel file crafted for professional-level valuation.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for comprehensive forecasts.

Key Features

  • Comprehensive Financial Data: Greene County Bancorp, Inc.'s (GCBC) complete historical financial statements and detailed forecasts.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and net interest margins to suit your analysis.
  • Real-Time Valuation: View Greene County Bancorp, Inc.'s (GCBC) intrinsic value update instantly as inputs change.
  • Intuitive Visualizations: Interactive dashboard charts present valuation outcomes and essential financial metrics.
  • Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Greene County Bancorp, Inc. (GCBC) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with essential metrics.
  • Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including Greene County Bancorp, Inc.'s (GCBC) intrinsic value.
  • Step 5: Utilize the outputs to make informed investment decisions or create detailed reports.

Why Choose Greene County Bancorp, Inc. (GCBC) Calculator?

  • Accuracy: Utilizes real financial data from Greene County Bancorp, Inc. for precise calculations.
  • Flexibility: Tailored for users to easily adjust and test various input scenarios.
  • Time-Saving: Eliminate the need to create a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Greene County Bancorp, Inc. (GCBC) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Greene County Bancorp, Inc. (GCBC).
  • Consultants: Deliver professional valuation insights related to Greene County Bancorp, Inc. (GCBC) to clients quickly and accurately.
  • Business Owners: Understand how financial institutions like Greene County Bancorp, Inc. (GCBC) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios involving Greene County Bancorp, Inc. (GCBC).

What the Template Contains

  • Preloaded GCBC Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.