Pacific Premier Bancorp, Inc. (PPBI) DCF Valuation

Pacific Premier Bancorp, Inc. (PPBI) 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

Pacific Premier Bancorp, Inc. (PPBI) 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:

Gain a deeper insight into your Pacific Premier Bancorp, Inc. (PPBI) valuation analysis with our cutting-edge DCF Calculator! This Excel template comes preloaded with real (PPBI) data, enabling you to adjust forecasts and assumptions for an accurate calculation of Pacific Premier Bancorp, Inc.'s intrinsic value.


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 463.2 622.3 750.1 762.6 440.2 455.9 472.2 489.0 506.5 524.6
Revenue Growth, % 0 34.35 20.54 1.67 -42.28 3.57 3.57 3.57 3.57 3.57
EBITDA 244.8 .0 492.7 413.1 60.2 169.9 176.0 182.3 188.8 195.5
EBITDA, % 52.85 0 65.69 54.17 13.67 37.28 37.28 37.28 37.28 37.28
Depreciation 27.1 30.4 31.9 28.7 26.1 22.5 23.3 24.2 25.0 25.9
Depreciation, % 5.84 4.89 4.25 3.77 5.94 4.94 4.94 4.94 4.94 4.94
EBIT 217.8 -30.4 460.8 384.4 34.0 147.4 152.7 158.1 163.8 169.6
EBIT, % 47.01 -4.89 61.43 50.4 7.73 32.34 32.34 32.34 32.34 32.34
Total Cash 1,697.9 4,814.7 4,580.8 3,704.0 936.5 455.9 472.2 489.0 506.5 524.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 39.4 74.6 65.7 73.8 .0
Account Receivables, % 8.52 11.98 8.76 9.68 0
Inventories -369.4 -958.2 -372.6 -1,176.8 .0 -300.4 -311.1 -322.2 -333.7 -345.6
Inventories, % -79.76 -153.97 -49.68 -154.31 0 -65.89 -65.89 -65.89 -65.89 -65.89
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 -18.8 -11.4 -9.3 -7.5 -6.6 -8.8 -9.1 -9.4 -9.7 -10.1
Capital Expenditure, % -4.07 -1.83 -1.24 -0.98033 -1.5 -1.92 -1.92 -1.92 -1.92 -1.92
Tax Rate, % 9.37 9.37 9.37 9.37 9.37 9.37 9.37 9.37 9.37 9.37
EBITAT 159.7 -25.3 339.9 283.7 30.9 116.4 120.5 124.8 129.3 133.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 497.9 547.3 -214.2 1,101.1 -1,052.6 395.0 144.2 149.4 154.7 160.2
WACC, % 13.08 13.87 13.11 13.12 14.47 13.53 13.53 13.53 13.53 13.53
PV UFCF
SUM PV UFCF 740.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 163
Terminal Value 1,417
Present Terminal Value 752
Enterprise Value 1,492
Net Debt -6
Equity Value 1,497
Diluted Shares Outstanding, MM 94
Equity Value Per Share 15.89

What You Will Receive

  • Comprehensive Financial Model: Pacific Premier Bancorp, Inc.'s (PPBI) actual data allows for accurate DCF valuation.
  • Complete Forecasting Flexibility: Modify revenue growth, profit margins, WACC, and other essential metrics.
  • Real-Time Calculations: Instant updates ensure you see the outcomes as adjustments are made.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Adaptable and Reusable: Designed for versatility, enabling repeated use for in-depth forecasts.

Key Features

  • Comprehensive Financial Data: Access Pacific Premier Bancorp, Inc.'s (PPBI) historical financial statements and projected forecasts.
  • Customizable Parameters: Adjust inputs such as WACC, tax rates, revenue growth, and net interest margins.
  • Real-Time Valuation: Witness the intrinsic value of Pacific Premier Bancorp, Inc. (PPBI) update instantly.
  • Intuitive Visualizations: Interactive dashboard presents valuation results and essential metrics clearly.
  • Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.

How It Works

  • Download: Obtain the pre-built Excel file featuring Pacific Premier Bancorp, Inc.'s (PPBI) financial data.
  • Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and instantly compare the results.
  • Make Decisions: Leverage the valuation results to inform your investment strategy.

Why Choose This Calculator for Pacific Premier Bancorp, Inc. (PPBI)?

  • Accuracy: Utilizes real Pacific Premier financials to ensure precise data.
  • Flexibility: Built for users to easily test and adjust inputs as needed.
  • Time-Saving: Avoid the complexity of constructing a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected at the CFO level.
  • User-Friendly: Intuitive interface designed for users without extensive financial modeling expertise.

Who Should Use This Product?

  • Investors: Evaluate Pacific Premier Bancorp, Inc.'s (PPBI) financial health before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methods and assess forecasts for better financial planning.
  • Startup Founders: Understand the valuation practices of established financial institutions like Pacific Premier Bancorp, Inc. (PPBI).
  • Consultants: Provide expert valuation insights and reports for clients in the banking sector.
  • Students and Educators: Utilize authentic data to enhance learning and teaching of valuation strategies.

What the Template Contains

  • Historical Data: Includes Pacific Premier Bancorp, Inc.'s (PPBI) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Pacific Premier Bancorp, Inc.'s (PPBI) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Pacific Premier Bancorp, Inc.'s (PPBI) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.