ArrowMark Financial Corp. (BANX) DCF Valuation

ArrowMark Financial Corp. (BANX) 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

ArrowMark Financial Corp. (BANX) 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 ArrowMark Financial Corp.'s (BANX) financial outlook with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of ArrowMark Financial Corp. (BANX) and refine 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 14.4 9.9 14.4 7.9 23.2 27.3 32.0 37.5 44.0 51.5
Revenue Growth, % 0 -31.82 46.36 -45.49 195.82 17.26 17.26 17.26 17.26 17.26
EBITDA 12.6 7.8 12.6 7.7 22.2 24.4 28.6 33.5 39.3 46.1
EBITDA, % 87.25 78.98 87.63 97.93 95.34 89.43 89.43 89.43 89.43 89.43
Depreciation 3.7 2.3 6.7 17.2 1.6 11.0 12.9 15.2 17.8 20.9
Depreciation, % 25.56 23.47 46.46 219.29 7.03 40.5 40.5 40.5 40.5 40.5
EBIT 8.9 5.5 5.9 -9.5 20.5 8.0 9.4 11.0 12.9 15.1
EBIT, % 61.68 55.52 41.17 -121.36 88.31 29.34 29.34 29.34 29.34 29.34
Total Cash .0 .4 .1 .4 .8 .7 .8 .9 1.1 1.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1.8 7.0 2.5 3.2 5.6
Account Receivables, % 12.35 70.77 17.3 41.34 23.92
Inventories 4.8 17.9 8.3 7.1 .0 15.3 17.9 21.0 24.7 28.9
Inventories, % 33.02 182.01 57.31 90.16 0 56.1 56.1 56.1 56.1 56.1
Accounts Payable 2.5 3.0 3.4 3.5 4.7 7.5 8.8 10.3 12.0 14.1
Accounts Payable, % 17.52 30.86 23.6 44.88 20.2 27.41 27.41 27.41 27.41 27.41
Capital Expenditure .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 0 0 0 0 0.00000430149 0 0 0 0 0
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT 8.9 5.5 5.9 -9.5 20.5 8.0 9.4 11.0 12.9 15.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 8.6 -10.1 27.1 8.2 28.1 3.0 19.4 22.7 26.7 31.3
WACC, % 7.08 7.08 7.06 7.08 7.08 7.08 7.08 7.08 7.08 7.08
PV UFCF
SUM PV UFCF 80.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 32
Terminal Value 628
Present Terminal Value 446
Enterprise Value 527
Net Debt 0
Equity Value 528
Diluted Shares Outstanding, MM 7
Equity Value Per Share 74.18

What You Will Get

  • Real BANX Financial Data: Pre-filled with ArrowMark Financial Corp.’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 ArrowMark Financial Corp.’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

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

How It Works

  • Step 1: Download the prebuilt Excel template featuring ArrowMark Financial Corp.'s (BANX) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view updated results, including ArrowMark Financial Corp.'s (BANX) intrinsic value.
  • Step 5: Utilize the outputs to make informed investment decisions or create reports.

Why Choose ArrowMark Financial Corp. (BANX) Calculator?

  • User-Friendly Interface: Tailored for both novice and seasoned users.
  • Customizable Inputs: Adjust parameters easily to suit your financial assessments.
  • Real-Time Feedback: Witness immediate updates to ArrowMark's valuation as you modify inputs.
  • Preloaded Data: Comes with ArrowMark’s current financial metrics for swift evaluations.
  • Preferred by Experts: Utilized by financial analysts and investors for strategic decision-making.

Who Should Use ArrowMark Financial Corp. (BANX)?

  • Finance Students: Master investment strategies and apply them using real-world examples from ArrowMark Financial Corp. (BANX).
  • Academics: Utilize ArrowMark's financial models in your research or educational materials.
  • Investors: Evaluate your investment strategies and analyze performance metrics for ArrowMark Financial Corp. (BANX).
  • Analysts: Enhance your analysis process with a tailored financial model specific to ArrowMark Financial Corp. (BANX).
  • Small Business Owners: Discover how investment firms like ArrowMark Financial Corp. (BANX) assess market opportunities.

What the Template Contains

  • Pre-Filled DCF Model: ArrowMark Financial Corp.’s (BANX) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital specific to ArrowMark Financial Corp. (BANX).
  • Financial Ratios: Assess ArrowMark Financial Corp.’s (BANX) profitability, leverage, and efficiency.
  • Editable Inputs: Modify assumptions such as growth, margins, and CAPEX to tailor your scenarios for ArrowMark Financial Corp. (BANX).
  • Financial Statements: Annual and quarterly reports for ArrowMark Financial Corp. (BANX) to facilitate in-depth analysis.
  • Interactive Dashboard: Effortlessly visualize key valuation metrics and results for ArrowMark Financial Corp. (BANX).

No products were found matching.