Bank First Corporation (BFC) 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
Bank First Corporation (BFC) Bundle
Gain insights into your Bank First Corporation (BFC) valuation with our sophisticated DCF Calculator! Equipped with real (BFC) data, this Excel template enables you to adjust forecasts and assumptions to accurately determine the intrinsic value of Bank First Corporation.
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 | 77.6 | 103.2 | 108.5 | 118.3 | 179.0 | 223.0 | 277.9 | 346.3 | 431.4 | 537.5 |
Revenue Growth, % | 0 | 32.85 | 5.16 | 9.07 | 51.3 | 24.6 | 24.6 | 24.6 | 24.6 | 24.6 |
EBITDA | 36.6 | 53.0 | 63.2 | 63.6 | 107.2 | 120.6 | 150.3 | 187.3 | 233.4 | 290.8 |
EBITDA, % | 47.18 | 51.43 | 58.22 | 53.76 | 59.88 | 54.09 | 54.09 | 54.09 | 54.09 | 54.09 |
Depreciation | 2.3 | 3.2 | 3.2 | 4.0 | 8.4 | 7.6 | 9.5 | 11.8 | 14.7 | 18.4 |
Depreciation, % | 3.02 | 3.08 | 2.94 | 3.36 | 4.69 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 |
EBIT | 34.3 | 49.9 | 60.0 | 59.6 | 98.8 | 113.0 | 140.8 | 175.5 | 218.6 | 272.4 |
EBIT, % | 44.16 | 48.35 | 55.28 | 50.4 | 55.19 | 50.68 | 50.68 | 50.68 | 50.68 | 50.68 |
Total Cash | 238.7 | 207.2 | 509.5 | 424.4 | 247.5 | 223.0 | 277.9 | 346.3 | 431.4 | 537.5 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | -7.3 | -8.4 | -8.7 | -6.9 | -13.5 | -17.3 | -21.6 | -26.9 | -33.5 | -41.8 |
Capital Expenditure, % | -9.36 | -8.12 | -8.04 | -5.81 | -7.53 | -7.77 | -7.77 | -7.77 | -7.77 | -7.77 |
Tax Rate, % | 24.58 | 24.58 | 24.58 | 24.58 | 24.58 | 24.58 | 24.58 | 24.58 | 24.58 | 24.58 |
EBITAT | 26.7 | 38.0 | 45.4 | 45.2 | 74.5 | 86.2 | 107.4 | 133.8 | 166.7 | 207.7 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | 21.8 | 32.8 | 39.9 | 42.3 | 69.4 | 76.4 | 95.3 | 118.7 | 147.9 | 184.2 |
WACC, % | 9.19 | 9.11 | 9.09 | 9.09 | 9.08 | 9.11 | 9.11 | 9.11 | 9.11 | 9.11 |
PV UFCF | ||||||||||
SUM PV UFCF | 464.9 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 188 | |||||||||
Terminal Value | 2,642 | |||||||||
Present Terminal Value | 1,708 | |||||||||
Enterprise Value | 2,173 | |||||||||
Net Debt | -196 | |||||||||
Equity Value | 2,369 | |||||||||
Diluted Shares Outstanding, MM | 10 | |||||||||
Equity Value Per Share | 232.31 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real Bank First Corporation (BFC) financials.
- Real-World Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe how your inputs affect Bank First Corporation’s (BFC) valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Pre-Loaded Data: Bank First Corporation’s historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins.
- Instant Results: View Bank First Corporation’s intrinsic value recalculating in real time.
- Clear Visual Outputs: Dashboard charts illustrate valuation results and key metrics.
- Built for Accuracy: A professional tool designed for analysts, investors, and finance experts.
How It Works
- Step 1: Download the Excel file for Bank First Corporation (BFC).
- Step 2: Review the pre-filled financial data and projections for Bank First Corporation (BFC).
- Step 3: Adjust key inputs such as loan growth, cost of capital, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the outputs and apply the results to your investment strategies.
Why Choose Bank First Corporation (BFC)?
- Streamlined Banking Experience: Access a comprehensive suite of financial services without the hassle.
- Enhanced Security: State-of-the-art technology ensures your transactions and data are protected.
- Personalized Service: Tailored banking solutions that meet your unique financial needs.
- Transparent Processes: Clear communication and straightforward terms make banking simple.
- Endorsed by Industry Leaders: Trusted by professionals for our commitment to excellence and customer satisfaction.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Bank First Corporation (BFC) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Bank First Corporation (BFC).
- Consultants: Deliver professional valuation insights on Bank First Corporation (BFC) to clients quickly and accurately.
- Business Owners: Understand how financial institutions like Bank First Corporation (BFC) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios focused on Bank First Corporation (BFC).
What the Template Contains
- Pre-Filled DCF Model: Bank First Corporation’s (BFC) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Bank First Corporation’s (BFC) 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.