Banc of California, Inc. (BANC) DCF Valuation

Banc of California, Inc. (BANC) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Banc of California, Inc. (BANC) 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 Banc of California, Inc. (BANC) financial prospects using our user-friendly DCF Calculator! Enter your assumptions about growth, margins, and expenses to calculate Banc of California, Inc. (BANC) intrinsic value and shape your investment approach.


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 260.3 243.1 272.7 331.7 278.4 286.1 294.1 302.3 310.7 319.4
Revenue Growth, % 0 -6.6 12.17 21.64 -16.08 2.78 2.78 2.78 2.78 2.78
EBITDA .0 .0 178.0 665.0 .0 94.6 97.2 99.9 102.7 105.6
EBITDA, % 0 0 65.26 200.46 0 33.05 33.05 33.05 33.05 33.05
Depreciation 18.6 17.8 20.6 61.6 91.3 42.0 43.2 44.4 45.6 46.9
Depreciation, % 7.15 7.33 7.54 18.58 32.79 14.68 14.68 14.68 14.68 14.68
EBIT -18.6 -17.8 157.4 603.3 -91.3 63.2 65.0 66.8 68.6 70.5
EBIT, % -7.15 -7.33 57.72 181.88 -32.79 22.09 22.09 22.09 22.09 22.09
Total Cash 1,286.1 1,452.3 1,543.8 1,097.2 5,377.6 286.1 294.1 302.3 310.7 319.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 247.0 .0
Account Receivables, % 0 0 0 74.47 0
Inventories -409.6 -251.4 -267.1 -7,311.7 .0 -227.7 -234.1 -240.6 -247.3 -254.2
Inventories, % -157.38 -103.4 -97.93 -2204.2 0 -79.59 -79.59 -79.59 -79.59 -79.59
Accounts Payable .0 .0 .0 -5,811.8 .0 -57.2 -58.8 -60.5 -62.1 -63.9
Accounts Payable, % 0 0 0 -1752.05 0 -20 -20 -20 -20 -20
Capital Expenditure -10.5 -5.1 -2.8 -26.8 -15.2 -11.9 -12.2 -12.5 -12.9 -13.2
Capital Expenditure, % -4.03 -2.09 -1.03 -8.09 -5.47 -4.14 -4.14 -4.14 -4.14 -4.14
Tax Rate, % 14.12 14.12 14.12 14.12 14.12 14.12 14.12 14.12 14.12 14.12
EBITAT -15.8 -15.6 118.8 432.1 -78.4 51.3 52.7 54.1 55.7 57.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 402.0 -161.1 152.2 1,452.6 -1,255.2 209.3 87.2 89.7 92.2 94.7
WACC, % 22.97 23.59 20.73 19.82 23.19 22.06 22.06 22.06 22.06 22.06
PV UFCF
SUM PV UFCF 355.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 97
Terminal Value 482
Present Terminal Value 178
Enterprise Value 534
Net Debt -1,530
Equity Value 2,063
Diluted Shares Outstanding, MM 85
Equity Value Per Share 24.16

What You Will Receive

  • Pre-Filled Financial Model: Banc of California, Inc.'s (BANC) actual data provides accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential variables.
  • Real-Time Calculations: Automatic updates allow you to view results instantly as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for professional-level valuation.
  • Customizable and Reusable: Designed for versatility, enabling repeated use for in-depth forecasts.

Key Features

  • Customizable Financial Inputs: Adjust essential metrics such as loan growth, net interest margin, and operating expenses.
  • Instant Valuation Calculations: Quickly determines intrinsic value, return on assets, and other key financial indicators.
  • High-Precision Modeling: Leverages Banc of California's actual financial data for accurate valuation results.
  • Streamlined Scenario Testing: Easily evaluate various financial scenarios and analyze their impacts.
  • Efficiency Booster: Avoid the hassle of constructing intricate financial models from the ground up.

How It Works

  • Download: Obtain the pre-built Excel file featuring Banc of California, Inc.'s (BANC) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and analyze results instantly.
  • Make Decisions: Utilize the valuation insights to inform your investment choices.

Why Choose This Calculator?

  • Designed for Industry Experts: A sophisticated tool tailored for analysts, CFOs, and financial consultants.
  • Accurate Financial Data: Banc of California'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 metrics.
  • User-Friendly Interface: Step-by-step guidance ensures a smooth calculation process.

Who Should Use This Product?

  • Investors: Accurately assess Banc of California, Inc.'s (BANC) fair value prior to making investment choices.
  • CFOs: Utilize a high-quality DCF model for comprehensive financial reporting and analysis.
  • Consultants: Easily customize the template for valuation reports tailored to clients' needs.
  • Entrepreneurs: Acquire knowledge on financial modeling practices employed by leading financial institutions.
  • Educators: Employ it as a resource to illustrate valuation techniques in the classroom.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations for Banc of California, Inc. (BANC).
  • Real-World Data: Historical and projected financials of Banc of California, Inc. (BANC) preloaded for in-depth analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into Banc of California, Inc. (BANC).
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to Banc of California, Inc. (BANC).
  • Dashboard with Visual Outputs: Charts and tables providing clear, actionable results tailored to Banc of California, Inc. (BANC).

No products were found matching.