1895 Bancorp of Wisconsin, Inc. (BCOW) DCF Valuation

1895 Bancorp of Wisconsin, Inc. (BCOW) 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

1895 Bancorp of Wisconsin, Inc. (BCOW) 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:

Streamline your analysis and improve precision with our (BCOW) DCF Calculator! Equipped with real-time data from 1895 Bancorp of Wisconsin, Inc. and customizable assumptions, this tool empowers you to forecast, evaluate, and assess (BCOW) just like a seasoned investor.


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 15.5 19.2 17.0 16.2 10.3 9.5 8.8 8.2 7.6 7.0
Revenue Growth, % 0 23.84 -11.75 -4.64 -36.5 -7.26 -7.26 -7.26 -7.26 -7.26
EBITDA 1.1 3.7 .0 .0 -5.9 -.6 -.5 -.5 -.5 -.4
EBITDA, % 7.31 19.31 0 0 -57.53 -6.18 -6.18 -6.18 -6.18 -6.18
Depreciation .7 .7 .7 .6 .5 .4 .4 .3 .3 .3
Depreciation, % 4.48 3.44 3.85 3.71 4.79 4.05 4.05 4.05 4.05 4.05
EBIT .4 3.1 -.7 -.6 -6.4 -1.0 -.9 -.8 -.8 -.7
EBIT, % 2.83 15.87 -3.85 -3.71 -62.31 -10.23 -10.23 -10.23 -10.23 -10.23
Total Cash 82.9 146.7 179.2 29.0 13.3 9.5 8.8 8.2 7.6 7.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1.0 .9 .9 1.3 1.6
Account Receivables, % 6.2 4.74 5.59 7.77 15.12
Inventories -12.7 -93.4 -67.8 -29.6 .0 -7.3 -6.7 -6.3 -5.8 -5.4
Inventories, % -81.58 -485.85 -399.19 -182.9 0 -76.32 -76.32 -76.32 -76.32 -76.32
Accounts Payable .4 .2 .1 .3 1.1 .3 .3 .3 .3 .2
Accounts Payable, % 2.48 0.95154 0.64223 1.8 10.76 3.33 3.33 3.33 3.33 3.33
Capital Expenditure -.7 -.3 -.2 -.2 -.8 -.3 -.3 -.3 -.2 -.2
Capital Expenditure, % -4.3 -1.5 -1.43 -1.16 -7.9 -3.26 -3.26 -3.26 -3.26 -3.26
Tax Rate, % -6.06 -6.06 -6.06 -6.06 -6.06 -6.06 -6.06 -6.06 -6.06 -6.06
EBITAT .4 1.3 -2.6 -.3 -6.8 -.8 -.7 -.7 -.6 -.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 12.6 82.3 -28.0 -38.1 -36.2 6.6 -1.1 -1.0 -1.0 -.9
WACC, % 9.52 5.68 9.52 5.9 9.52 8.03 8.03 8.03 8.03 8.03
PV UFCF
SUM PV UFCF 3.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -1
Terminal Value -15
Present Terminal Value -10
Enterprise Value -7
Net Debt 60
Equity Value -67
Diluted Shares Outstanding, MM 6
Equity Value Per Share -12.14

What You Will Get

  • Real BCOW Financial Data: Pre-filled with 1895 Bancorp of Wisconsin’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 1895 Bancorp of Wisconsin’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 Historical Data: Access 1895 Bancorp of Wisconsin, Inc.'s (BCOW) past financial statements and established forecasts.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Insights: Instantly view recalculated intrinsic value for 1895 Bancorp of Wisconsin, Inc. (BCOW).
  • Intuitive Visual Representations: Dashboard charts provide clear displays of valuation results and essential metrics.
  • Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.

How It Works

  • Download: Obtain the pre-configured Excel file containing financial data for 1895 Bancorp of Wisconsin, Inc. (BCOW).
  • Customize: Modify projections, such as loan growth, net interest margin, and cost of capital.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and instantly evaluate different outcomes.
  • Make Decisions: Leverage the valuation results to inform your investment decisions.

Why Choose This Calculator for 1895 Bancorp of Wisconsin, Inc. (BCOW)?

  • Accuracy: Utilizes up-to-date financial data for precise calculations.
  • Flexibility: Allows users to easily adjust and test various input parameters.
  • Time-Saving: Eliminates the need to create a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and standards expected by financial executives.
  • User-Friendly: Intuitive interface suitable for users with any level of financial modeling knowledge.

Who Should Use This Product?

  • Individual Investors: Gain insights to make informed decisions regarding investments in 1895 Bancorp of Wisconsin, Inc. (BCOW).
  • Financial Analysts: Enhance valuation accuracy with comprehensive financial models tailored for 1895 Bancorp of Wisconsin, Inc. (BCOW).
  • Consultants: Provide clients with expert valuation assessments for 1895 Bancorp of Wisconsin, Inc. (BCOW) efficiently and effectively.
  • Business Owners: Learn how regional banks like 1895 Bancorp of Wisconsin, Inc. (BCOW) are valued to inform your own business strategies.
  • Finance Students: Explore real-world valuation methods using data from 1895 Bancorp of Wisconsin, Inc. (BCOW) for practical learning.

What the Template Contains

  • Pre-Filled Data: Includes 1895 Bancorp of Wisconsin, Inc.'s (BCOW) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze 1895 Bancorp of Wisconsin, Inc.'s (BCOW) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.