Heritage Financial Corporation (HFWA) DCF Valuation

Heritage Financial Corporation (HFWA) 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

Heritage Financial Corporation (HFWA) 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 (HFWA) DCF Calculator! Equipped with up-to-date Heritage Financial Corporation data and customizable assumptions, this tool enables you to forecast, analyze, and value (HFWA) like an experienced 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 232.1 238.2 240.4 249.0 239.5 241.5 243.5 245.5 247.6 249.6
Revenue Growth, % 0 2.62 0.91426 3.57 -3.79 0.82728 0.82728 0.82728 0.82728 0.82728
EBITDA 99.2 9.1 .0 102.5 .0 42.4 42.7 43.1 43.4 43.8
EBITDA, % 42.71 3.82 0 41.18 0 17.54 17.54 17.54 17.54 17.54
Depreciation 8.7 9.0 8.4 8.2 .0 6.9 7.0 7.0 7.1 7.1
Depreciation, % 3.75 3.79 3.5 3.27 0 2.86 2.86 2.86 2.86 2.86
EBIT 90.5 .1 -8.4 94.4 .0 35.5 35.8 36.0 36.3 36.6
EBIT, % 38.97 0.03651994 -3.5 37.91 0 14.68 14.68 14.68 14.68 14.68
Total Cash 1,180.9 1,545.5 2,617.6 1,435.0 1,190.2 241.5 243.5 245.5 247.6 249.6
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 -243.9 -762.7 -1,747.7 -122.1 .0 -168.6 -170.0 -171.4 -172.8 -174.3
Inventories, % -105.04 -320.17 -727 -49.06 0 -69.81 -69.81 -69.81 -69.81 -69.81
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 -13.0 -7.0 -3.0 -4.0 -10.4 -7.6 -7.7 -7.7 -7.8 -7.9
Capital Expenditure, % -5.62 -2.94 -1.26 -1.61 -4.33 -3.15 -3.15 -3.15 -3.15 -3.15
Tax Rate, % 15.31 15.31 15.31 15.31 15.31 15.31 15.31 15.31 15.31 15.31
EBITAT 75.4 .1 -6.8 77.7 .0 29.7 30.0 30.2 30.5 30.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 314.9 521.0 983.6 -1,543.8 -132.5 197.6 30.7 30.9 31.2 31.4
WACC, % 12.34 12.62 12.2 12.27 12.43 12.37 12.37 12.37 12.37 12.37
PV UFCF
SUM PV UFCF 259.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 32
Terminal Value 309
Present Terminal Value 173
Enterprise Value 432
Net Debt -203
Equity Value 635
Diluted Shares Outstanding, MM 35
Equity Value Per Share 18.00

What You Will Receive

  • Accurate HFWA Financial Data: Pre-loaded with Heritage Financial Corporation’s historical and projected figures for detailed analysis.
  • Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Watch as the intrinsic value of HFWA updates in real-time with your modifications.
  • Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
  • Intuitive Design: Clear layout and straightforward instructions suitable for users of all skill levels.

Key Features

  • 🔍 Real-Life HFWA Financials: Pre-filled historical and projected data for Heritage Financial Corporation (HFWA).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Heritage Financial’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Heritage Financial’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Step 1: Download the prebuilt Excel template with Heritage Financial Corporation’s (HFWA) data included.
  • Step 2: Explore the pre-filled sheets and familiarize yourself with the key metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Heritage Financial Corporation’s (HFWA) intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose Heritage Financial Corporation (HFWA)?

  • Reliability: Trustworthy financial data from Heritage Financial ensures reliability.
  • Versatility: Tailored for users to easily adjust and experiment with inputs.
  • Efficiency: Eliminate the need to create a financial model from the ground up.
  • Expert-Level: Crafted with the precision and functionality expected by finance professionals.
  • Intuitive: Simple to navigate, suitable for users with varying levels of financial expertise.

Who Should Use This Product?

  • Investors: Evaluate Heritage Financial Corporation’s (HFWA) performance before making investment decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts.
  • Startup Founders: Discover how established firms like Heritage Financial Corporation (HFWA) are appraised.
  • Consultants: Provide clients with comprehensive valuation analyses and reports.
  • Students and Educators: Utilize real-time data to learn and teach valuation practices.

What the Template Contains

  • Historical Data: Contains Heritage Financial Corporation’s (HFWA) previous financials and foundational forecasts.
  • DCF and Levered DCF Models: Comprehensive templates to determine Heritage Financial Corporation’s (HFWA) intrinsic value.
  • WACC Sheet: Pre-constructed calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Adjust key drivers such as growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: An exhaustive breakdown of Heritage Financial Corporation’s (HFWA) financials.
  • Interactive Dashboard: Dynamically visualize valuation outcomes and projections.

No products were found matching.