Kentucky First Federal Bancorp (KFFB) 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
Kentucky First Federal Bancorp (KFFB) Bundle
Explore the financial future of Kentucky First Federal Bancorp (KFFB) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of Kentucky First Federal Bancorp (KFFB) and refine 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 | 9.7 | 10.6 | 9.2 | 9.2 | 7.2 | 6.8 | 6.3 | 5.9 | 5.5 | 5.2 |
| Revenue Growth, % | 0 | 9.08 | -13.63 | -0.02183406 | -21.15 | -6.43 | -6.43 | -6.43 | -6.43 | -6.43 |
| EBITDA | -12.0 | 2.5 | 2.4 | 1.5 | .0 | -.5 | -.4 | -.4 | -.4 | -.4 |
| EBITDA, % | -123.48 | 23.19 | 25.68 | 16.18 | 0 | -6.99 | -6.99 | -6.99 | -6.99 | -6.99 |
| Depreciation | .3 | .3 | .3 | .3 | .2 | .2 | .2 | .2 | .2 | .2 |
| Depreciation, % | 2.85 | 2.72 | 3.11 | 2.78 | 3.24 | 2.94 | 2.94 | 2.94 | 2.94 | 2.94 |
| EBIT | -12.3 | 2.2 | 2.1 | 1.2 | -.2 | -.6 | -.6 | -.6 | -.5 | -.5 |
| EBIT, % | -126.33 | 20.48 | 22.57 | 13.4 | -3.24 | -9.36 | -9.36 | -9.36 | -9.36 | -9.36 |
| Total Cash | 16.5 | 21.9 | 21.5 | 8.2 | 18.3 | 6.6 | 6.2 | 5.8 | 5.4 | 5.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | -17.5 | -22.7 | -26.9 | -10.2 | .0 | -5.4 | -5.1 | -4.7 | -4.4 | -4.1 |
| Inventories, % | -180.36 | -214.13 | -293.28 | -111.21 | 0 | -80 | -80 | -80 | -80 | -80 |
| Accounts Payable | .0 | .0 | .0 | .1 | .2 | .1 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0.27769 | 0.18857 | 0.131 | 0.76436 | 2.44 | 0.75979 | 0.75979 | 0.75979 | 0.75979 | 0.75979 |
| Capital Expenditure | -.2 | -.1 | -.2 | -.1 | -.1 | -.1 | -.1 | -.1 | -.1 | -.1 |
| Capital Expenditure, % | -1.7 | -0.95229 | -1.65 | -1.39 | -0.914 | -1.32 | -1.32 | -1.32 | -1.32 | -1.32 |
| Tax Rate, % | 12.19 | 12.19 | 12.19 | 12.19 | 12.19 | 12.19 | 12.19 | 12.19 | 12.19 | 12.19 |
| EBITAT | -12.5 | 1.8 | 1.4 | .9 | -.2 | -.5 | -.5 | -.5 | -.4 | -.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 5.1 | 7.2 | 5.7 | -15.6 | -10.1 | 4.9 | -.7 | -.7 | -.6 | -.6 |
| WACC, % | 11.46 | 9.82 | 8.35 | 9.03 | 10.23 | 9.78 | 9.78 | 9.78 | 9.78 | 9.78 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -1 | |||||||||
| Terminal Value | -8 | |||||||||
| Present Terminal Value | -5 | |||||||||
| Enterprise Value | -3 | |||||||||
| Net Debt | 51 | |||||||||
| Equity Value | -54 | |||||||||
| Diluted Shares Outstanding, MM | 8 | |||||||||
| Equity Value Per Share | -6.66 |
What You Will Get
- Real KFFB Financial Data: Pre-filled with Kentucky First Federal Bancorp’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See KFFB’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive KFFB Data: Pre-loaded with Kentucky First Federal Bancorp’s historical financials and anticipated future performance.
- Customizable Assumptions: Modify variables such as revenue growth, profit margins, discount rates, tax rates, and capital investments.
- Interactive Valuation Model: Real-time updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- Intuitive User Interface: Designed for ease of use, catering to both industry professionals and newcomers.
How It Works
- 1. Access the Template: Download and open the Excel file containing Kentucky First Federal Bancorp's (KFFB) preloaded data.
- 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures.
- 3. View Results Immediately: The DCF model automatically calculates the intrinsic value and NPV.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation results.
- 5. Present with Assurance: Deliver professional valuation insights to inform your decisions.
Why Choose This Calculator for Kentucky First Federal Bancorp (KFFB)?
- Accurate Data: Access to real Kentucky First Federal Bancorp financials ensures dependable valuation outcomes.
- Customizable: Tailor key variables such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Built-in calculations remove the hassle of starting from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and financial consultants.
- User-Friendly: Simple design and guided instructions make it accessible for all users.
Who Should Use Kentucky First Federal Bancorp (KFFB)?
- Investors: Gain insights into your investment decisions with a reliable financial resource.
- Financial Analysts: Utilize comprehensive data to streamline your analysis and reporting processes.
- Consultants: Customize financial templates for impactful client presentations or strategic reports.
- Finance Enthusiasts: Enhance your knowledge of banking operations and financial metrics through practical examples.
- Educators and Students: Leverage KFFB as a case study in finance and banking curriculum.
What the KFFB Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations specific to Kentucky First Federal Bancorp (KFFB).
- Real-World Data: Historical and projected financials for KFFB preloaded for in-depth analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into KFFB's financial health.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage tailored to KFFB.
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results relevant to Kentucky First Federal Bancorp (KFFB).