IF Bancorp, Inc. (IROQ) DCF Valuation

IF Bancorp, Inc. (IROQ) 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

IF Bancorp, Inc. (IROQ) 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:

Explore the financial prospects of IF Bancorp, Inc. (IROQ) with our user-friendly DCF Calculator! Enter your assumptions regarding growth, margins, and expenses to determine the intrinsic value of IF Bancorp, Inc. (IROQ) and enhance your investment strategy.


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 23.1 26.4 27.8 26.1 22.1 22.0 21.9 21.8 21.7 21.6
Revenue Growth, % 0 14.46 5.03 -6.13 -15.28 -0.47995 -0.47995 -0.47995 -0.47995 -0.47995
EBITDA 6.6 8.1 8.5 6.9 3.0 5.7 5.7 5.6 5.6 5.6
EBITDA, % 28.38 30.49 30.62 26.56 13.7 25.95 25.95 25.95 25.95 25.95
Depreciation .7 .7 .7 .7 .7 .6 .6 .6 .6 .6
Depreciation, % 2.91 2.57 2.43 2.54 3.04 2.7 2.7 2.7 2.7 2.7
EBIT 5.9 7.4 7.8 6.3 2.4 5.1 5.1 5.1 5.0 5.0
EBIT, % 25.47 27.92 28.19 24.02 10.66 23.25 23.25 23.25 23.25 23.25
Total Cash 195.9 252.6 298.2 11.0 6.2 16.3 16.2 16.1 16.0 16.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 2.0 .0 .0
Account Receivables, % 0 0 7.29 0 0
Inventories -38.8 -67.1 .0 -17.8 .0 -11.8 -11.7 -11.7 -11.6 -11.6
Inventories, % -167.81 -253.97 0 -68.41 0 -53.68 -53.68 -53.68 -53.68 -53.68
Accounts Payable .5 .2 .2 1.7 3.0 1.0 1.0 1.0 1.0 1.0
Accounts Payable, % 2.32 0.75273 0.63385 6.39 13.63 4.75 4.75 4.75 4.75 4.75
Capital Expenditure -.2 -.3 -.4 -2.3 -.2 -.6 -.6 -.6 -.6 -.6
Capital Expenditure, % -0.68404 -1.06 -1.39 -8.63 -1.12 -2.58 -2.58 -2.58 -2.58 -2.58
Tax Rate, % 23.99 23.99 23.99 23.99 23.99 23.99 23.99 23.99 23.99 23.99
EBITAT 4.2 5.3 5.8 4.7 1.8 3.8 3.8 3.7 3.7 3.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 44.1 33.8 -63.1 24.4 -14.3 13.3 3.7 3.7 3.7 3.7
WACC, % 16.68 16.73 16.99 17.08 17.36 16.97 16.97 16.97 16.97 16.97
PV UFCF
SUM PV UFCF 20.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 4
Terminal Value 25
Present Terminal Value 11
Enterprise Value 31
Net Debt 48
Equity Value -17
Diluted Shares Outstanding, MM 3
Equity Value Per Share -5.42

What You Will Get

  • Real IF Bancorp Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on IF Bancorp’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

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

How It Works

  • Download: Obtain the pre-built Excel file featuring IF Bancorp, Inc. (IROQ) financial data.
  • Customize: Modify forecasts such as loan growth, net interest margin, and capital ratios.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and analyze results instantly.
  • Make Decisions: Leverage the valuation insights to inform your investment choices.

Why Choose This Calculator for IF Bancorp, Inc. (IROQ)?

  • Designed for Experts: A sophisticated tool utilized by financial analysts, investment managers, and advisors.
  • Accurate Data: IF Bancorp’s historical and projected financials are preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly: Step-by-step guidance ensures a smooth experience throughout the process.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for investment analysis in IF Bancorp, Inc. (IROQ).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in IF Bancorp, Inc. (IROQ).
  • Students and Educators: Utilize real-time data to enhance learning and practice in financial modeling.
  • Banking Enthusiasts: Gain insights into the valuation processes of banking institutions like IF Bancorp, Inc. (IROQ).

What the Template Contains

  • Pre-Filled Data: Includes IF Bancorp, Inc.'s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze IF Bancorp, Inc.'s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.