Home Federal Bancorp, Inc. of Louisiana (HFBL) 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
Home Federal Bancorp, Inc. of Louisiana (HFBL) Bundle
Whether you’re an investor or analyst, this (HFBL) DCF Calculator is your go-to tool for accurate valuation. Loaded with real data from Home Federal Bancorp, Inc. of Louisiana, you can adjust forecasts and instantly observe the effects.
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 | 18.8 | 22.0 | 20.6 | 23.5 | 20.5 | 21.1 | 21.8 | 22.4 | 23.1 | 23.8 |
| Revenue Growth, % | 0 | 17.39 | -6.42 | 13.78 | -12.61 | 3.03 | 3.03 | 3.03 | 3.03 | 3.03 |
| EBITDA | 5.5 | 7.5 | 6.8 | 7.6 | 5.3 | 6.5 | 6.7 | 6.9 | 7.1 | 7.4 |
| EBITDA, % | 29.1 | 33.94 | 32.81 | 32.57 | 26.09 | 30.9 | 30.9 | 30.9 | 30.9 | 30.9 |
| Depreciation | .7 | .7 | .8 | 1.0 | 1.3 | .9 | .9 | .9 | 1.0 | 1.0 |
| Depreciation, % | 3.48 | 3.02 | 3.7 | 4.45 | 6.24 | 4.18 | 4.18 | 4.18 | 4.18 | 4.18 |
| EBIT | 4.8 | 6.8 | 6.0 | 6.6 | 4.1 | 5.6 | 5.8 | 6.0 | 6.2 | 6.4 |
| EBIT, % | 25.62 | 30.92 | 29.11 | 28.12 | 19.85 | 26.72 | 26.72 | 26.72 | 26.72 | 26.72 |
| Total Cash | 96.9 | 134.0 | 70.4 | 64.3 | 34.9 | 21.1 | 21.8 | 22.4 | 23.1 | 23.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1.9 | 1.2 | 1.1 | 1.8 | .0 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 |
| Account Receivables, % | 9.91 | 5.28 | 5.45 | 7.63 | 0 | 5.66 | 5.66 | 5.66 | 5.66 | 5.66 |
| Inventories | -22.1 | -46.4 | -24.4 | -9.0 | .0 | -14.3 | -14.7 | -15.2 | -15.6 | -16.1 |
| Inventories, % | -117.73 | -210.47 | -118.59 | -38.2 | 0 | -67.64 | -67.64 | -67.64 | -67.64 | -67.64 |
| 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 | -1.0 | -2.4 | -2.6 | -1.2 | -2.7 | -2.0 | -2.0 | -2.1 | -2.1 | -2.2 |
| Capital Expenditure, % | -5.17 | -10.69 | -12.49 | -5.04 | -13.11 | -9.3 | -9.3 | -9.3 | -9.3 | -9.3 |
| Tax Rate, % | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 |
| EBITAT | 3.9 | 5.4 | 4.9 | 5.6 | 3.6 | 4.7 | 4.8 | 4.9 | 5.1 | 5.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 23.8 | 28.6 | -18.8 | -10.7 | -5.0 | 16.7 | 4.1 | 4.2 | 4.3 | 4.5 |
| WACC, % | 28.41 | 28.04 | 28.72 | 29.58 | 30.72 | 29.09 | 29.09 | 29.09 | 29.09 | 29.09 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 20.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 5 | |||||||||
| Terminal Value | 17 | |||||||||
| Present Terminal Value | 5 | |||||||||
| Enterprise Value | 25 | |||||||||
| Net Debt | -8 | |||||||||
| Equity Value | 33 | |||||||||
| Diluted Shares Outstanding, MM | 3 | |||||||||
| Equity Value Per Share | 10.72 |
What You Will Get
- Comprehensive HFBL Financials: Access to historical and projected data for precise valuation.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and capital expenditures to fit your analysis.
- Dynamic Calculations: Automatic computation of intrinsic value and NPV based on your inputs.
- Scenario Testing: Evaluate various scenarios to assess Home Federal Bancorp’s future prospects.
- User-Friendly Interface: Designed for industry professionals while remaining approachable for newcomers.
Key Features
- Comprehensive DCF Model: Offers detailed unlevered and levered DCF valuation frameworks tailored for Home Federal Bancorp, Inc. of Louisiana (HFBL).
- WACC Analysis Tool: Features a pre-structured Weighted Average Cost of Capital sheet with adjustable parameters.
- Customizable Forecast Variables: Easily modify growth projections, capital investments, and discount factors.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Home Federal Bancorp, Inc. of Louisiana (HFBL).
- Interactive Dashboard and Visuals: Graphical representations provide a clear overview of essential valuation metrics for straightforward analysis.
How It Works
- 1. Download the Template: Obtain and open the Excel file containing Home Federal Bancorp, Inc. of Louisiana’s (HFBL) financial data.
- 2. Modify Assumptions: Adjust critical inputs such as growth projections, WACC, and capital expenditures.
- 3. Analyze Results Immediately: The DCF model will automatically compute intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate various forecasts to assess different valuation possibilities.
- 5. Present with Assurance: Deliver expert valuation insights to reinforce your decision-making process.
Why Choose This Calculator for Home Federal Bancorp, Inc. of Louisiana (HFBL)?
- Accuracy: Utilizes real financial data from Home Federal Bancorp, Inc. to ensure precision.
- Flexibility: Tailored for users to easily adjust and experiment with various inputs.
- Time-Saving: Eliminate the need to construct a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected by CFOs.
- User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.
Who Should Use This Product?
- Finance Students: Explore financial analysis techniques and practice with real-world data from Home Federal Bancorp, Inc. of Louisiana (HFBL).
- Academics: Integrate advanced financial models into your teaching or research focused on banking institutions.
- Investors: Validate your investment strategies and evaluate the performance metrics of Home Federal Bancorp, Inc. of Louisiana (HFBL).
- Analysts: Enhance your analysis process with a ready-to-use, flexible DCF model tailored for financial institutions.
- Small Business Owners: Understand the financial evaluation methods used for assessing community banks like Home Federal Bancorp, Inc. of Louisiana (HFBL).
What the Template Contains
- Pre-Filled DCF Model: Home Federal Bancorp, Inc. of Louisiana’s (HFBL) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital specific to (HFBL).
- Financial Ratios: Assess Home Federal Bancorp, Inc. of Louisiana’s (HFBL) profitability, leverage, and efficiency.
- Editable Inputs: Modify assumptions like growth, margins, and CAPEX to suit your analysis for (HFBL).
- Financial Statements: Access annual and quarterly reports to enhance your detailed analysis of (HFBL).
- Interactive Dashboard: Effortlessly visualize key valuation metrics and results for Home Federal Bancorp, Inc. of Louisiana (HFBL).