Business First Bancshares, Inc. (BFST) DCF Valuation

Business First Bancshares, Inc. (BFST) 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

Business First Bancshares, Inc. (BFST) 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:

Designed for accuracy, our (BFST) DCF Calculator empowers you to evaluate Business First Bancshares, Inc. valuation using real-world financial data while offering complete flexibility to modify all essential parameters for enhanced projections.


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 90.9 149.2 186.6 227.5 245.8 319.1 414.1 537.5 697.7 905.5
Revenue Growth, % 0 64.14 25.03 21.97 8.04 29.79 29.79 29.79 29.79 29.79
EBITDA .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
EBITDA, % 0 0 0 0 0 0 0 0 0 0
Depreciation 2.5 4.3 5.8 6.9 .0 7.5 9.7 12.6 16.4 21.3
Depreciation, % 2.74 2.9 3.1 3.01 0 2.35 2.35 2.35 2.35 2.35
EBIT -2.5 -4.3 -5.8 -6.9 .0 -7.5 -9.7 -12.6 -16.4 -21.3
EBIT, % -2.74 -2.9 -3.1 -3.01 0 -2.35 -2.35 -2.35 -2.35 -2.35
Total Cash 367.6 789.7 1,089.4 1,043.5 377.2 319.1 414.1 537.5 697.7 905.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 8.0 23.9 19.6 25.7 .0
Account Receivables, % 8.83 16.01 10.5 11.28 0
Inventories -162.8 -356.2 -316.4 -195.4 .0 -246.2 -319.6 -414.8 -538.4 -698.8
Inventories, % -179.09 -238.74 -169.62 -85.87 0 -77.17 -77.17 -77.17 -77.17 -77.17
Accounts Payable 1.5 2.5 1.4 2.1 14.8 7.0 9.1 11.9 15.4 20.0
Accounts Payable, % 1.69 1.67 0.72578 0.9194 6.04 2.21 2.21 2.21 2.21 2.21
Capital Expenditure -4.0 -3.0 -4.0 -7.8 -11.6 -10.6 -13.8 -17.9 -23.2 -30.1
Capital Expenditure, % -4.36 -1.99 -2.13 -3.42 -4.74 -3.33 -3.33 -3.33 -3.33 -3.33
Tax Rate, % 21.57 21.57 21.57 21.57 21.57 21.57 21.57 21.57 21.57 21.57
EBITAT -2.0 -3.5 -4.7 -5.4 .0 -6.0 -7.8 -10.1 -13.1 -17.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 152.9 176.4 -39.5 -132.7 -168.6 199.6 54.8 71.1 92.3 119.8
WACC, % 13.31 13.52 13.44 13.25 13.18 13.34 13.34 13.34 13.34 13.34
PV UFCF
SUM PV UFCF 387.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 122
Terminal Value 1,077
Present Terminal Value 576
Enterprise Value 963
Net Debt 390
Equity Value 573
Diluted Shares Outstanding, MM 25
Equity Value Per Share 22.67

What You Will Get

  • Real Business First Bancshares Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Business First Bancshares, Inc. (BFST).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specifically for Business First Bancshares, Inc. (BFST).
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Business First Bancshares, Inc.'s (BFST) fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Business First Bancshares, Inc. (BFST).
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Business First Bancshares, Inc. (BFST).

Key Features

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

How It Works

  • Download: Get the ready-to-use Excel file featuring Business First Bancshares, Inc.'s (BFST) financial data.
  • Customize: Modify forecasts, including revenue growth, EBITDA %, and WACC as per your analysis.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time for accurate insights.
  • Test Scenarios: Develop various projections and instantly compare different outcomes.
  • Make Decisions: Leverage the valuation results to inform your investment strategy with Business First Bancshares, Inc. (BFST).

Why Choose This Calculator for Business First Bancshares, Inc. (BFST)?

  • User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
  • Customizable Inputs: Effortlessly adjust parameters to suit your financial analysis.
  • Real-Time Insights: Monitor immediate changes to Business First Bancshares' valuation as you tweak inputs.
  • Pre-Configured Data: Comes loaded with Business First Bancshares' actual financial figures for speedy evaluations.
  • Endorsed by Experts: Favored by investors and analysts for making well-informed decisions.

Who Should Use This Product?

  • Finance Students: Explore banking fundamentals and apply them to real-world scenarios with Business First Bancshares, Inc. (BFST).
  • Academics: Utilize industry-specific models in your research or teaching related to financial institutions.
  • Investors: Evaluate your investment strategies and assess the financial health of Business First Bancshares, Inc. (BFST).
  • Analysts: Enhance your analysis process with an adaptable financial model tailored for banking stocks.
  • Small Business Owners: Understand how community banks like Business First Bancshares, Inc. (BFST) operate and are assessed in the market.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
  • Real-World Data: Business First Bancshares, Inc.'s (BFST) historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for deeper insights into performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.