VersaBank (VBNK) DCF Valuation

VersaBank (VBNK) 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

VersaBank (VBNK) 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:

Evaluate VersaBank's financial prospects like an expert! This (VBNK) DCF Calculator provides you with pre-filled financial data and the complete flexibility to modify revenue growth, WACC, margins, and other crucial assumptions to align with your predictions.


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 37.6 45.3 57.1 75.3 77.4 93.1 112.0 134.8 162.2 195.1
Revenue Growth, % 0 20.62 26.06 31.85 2.76 20.32 20.32 20.32 20.32 20.32
EBITDA .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
EBITDA, % 0 0 0 0 0 0 0 0 0 0
Depreciation .8 1.2 1.3 1.2 1.8 2.1 2.5 3.0 3.6 4.3
Depreciation, % 2.12 2.65 2.35 1.64 2.36 2.22 2.22 2.22 2.22 2.22
EBIT -.8 -1.2 -1.3 -1.2 -1.8 -2.1 -2.5 -3.0 -3.6 -4.3
EBIT, % -2.12 -2.65 -2.35 -1.64 -2.36 -2.22 -2.22 -2.22 -2.22 -2.22
Total Cash 178.6 188.2 61.4 91.6 156.8 93.1 112.0 134.8 162.2 195.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4.7 7.5 .0 .0 22.5
Account Receivables, % 12.56 16.58 0 0 29.11
Inventories -178.7 -190.0 -76.8 .0 .0 -55.9 -67.2 -80.9 -97.3 -117.1
Inventories, % -475.98 -419.49 -134.52 0 0 -60 -60 -60 -60 -60
Accounts Payable 66.6 81.5 5.3 5.2 .0 40.2 48.4 58.3 70.1 84.4
Accounts Payable, % 177.29 180.02 9.3 6.87 0 43.23 43.23 43.23 43.23 43.23
Capital Expenditure -.2 .0 -.4 -.3 -12.9 -3.4 -4.1 -4.9 -5.9 -7.1
Capital Expenditure, % -0.45215 -0.02142081 -0.70517 -0.33323 -16.64 -3.63 -3.63 -3.63 -3.63 -3.63
Tax Rate, % 27.46 27.46 27.46 27.46 27.46 27.46 27.46 27.46 27.46 27.46
EBITAT -.6 -.9 -.9 -.9 -1.3 -1.5 -1.8 -2.2 -2.6 -3.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 240.6 23.8 -181.9 -76.9 -40.1 105.0 14.0 16.8 20.2 24.3
WACC, % 29.24 29.29 28.38 29.42 29.24 29.11 29.11 29.11 29.11 29.11
PV UFCF
SUM PV UFCF 111.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 25
Terminal Value 91
Present Terminal Value 25
Enterprise Value 137
Net Debt -81
Equity Value 218
Diluted Shares Outstanding, MM 26
Equity Value Per Share 8.39

What You Will Receive

  • Pre-Filled Financial Model: Utilize VersaBank’s actual data for accurate DCF valuation.
  • Complete Forecast Control: Modify revenue growth, margins, WACC, and other essential drivers.
  • Instant Calculations: Automatic updates provide immediate results as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for professional-level valuation.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for comprehensive forecasts.

Key Features

  • Comprehensive VersaBank Financials: Gain access to reliable pre-loaded historical data and future forecasts for VBNK.
  • Adjustable Forecast Parameters: Modify highlighted cells for key metrics like WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates to DCF, Net Present Value (NPV), and cash flow metrics.
  • User-Friendly Dashboard: Intuitive charts and summaries to effectively visualize your valuation insights.
  • Designed for All Levels: A straightforward, easy-to-navigate structure tailored for investors, CFOs, and consultants alike.

How It Works

  • Download: Get the pre-configured Excel file containing VersaBank’s (VBNK) financial data.
  • Customize: Modify projections, including loan growth, net interest margin, and capital ratios.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and analyze results immediately.
  • Make Decisions: Leverage the valuation insights to inform your investment choices.

Why Choose This Calculator for VersaBank (VBNK)?

  • Accuracy: Leverages real VersaBank financials for precise data.
  • Flexibility: Built to allow users to easily test and adjust inputs.
  • Time-Saving: Eliminate the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected by CFOs.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use This Product?

  • Investors: Evaluate VersaBank’s (VBNK) performance before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and analyze financial projections.
  • Startup Founders: Understand the valuation processes of established financial institutions like VersaBank.
  • Consultants: Create comprehensive valuation reports tailored for clients in the banking sector.
  • Students and Educators: Utilize current data to teach and apply valuation strategies in finance courses.

What the Template Contains

  • Pre-Filled DCF Model: VersaBank’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate VersaBank’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.