Byline Bancorp, Inc. (BY) DCF Valuation

Byline Bancorp, Inc. (BY) 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

Byline Bancorp, Inc. (BY) 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:

Whether you’re an investor or an analyst, this (BY) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from Byline Bancorp, Inc., you can adjust forecasts and observe the effects in real-time.


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 263.1 269.3 303.6 320.2 353.3 380.6 410.0 441.6 475.7 512.5
Revenue Growth, % 0 2.34 12.75 5.48 10.32 7.72 7.72 7.72 7.72 7.72
EBITDA 83.7 58.2 130.2 119.0 .0 101.6 109.4 117.9 127.0 136.8
EBITDA, % 31.81 21.6 42.89 37.15 0 26.69 26.69 26.69 26.69 26.69
Depreciation 14.1 14.1 13.1 11.0 .0 14.0 15.0 16.2 17.4 18.8
Depreciation, % 5.37 5.24 4.3 3.42 0 3.67 3.67 3.67 3.67 3.67
EBIT 69.6 44.0 117.1 108.0 .0 87.6 94.4 101.7 109.5 118.0
EBIT, % 26.44 16.36 38.58 33.73 0 23.02 23.02 23.02 23.02 23.02
Total Cash 1,267.0 1,530.7 1,612.5 1,353.8 226.1 353.2 380.5 409.8 441.5 475.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 236.9 443.4 474.8 .0 .0
Account Receivables, % 90.06 164.68 156.37 0 0
Inventories -119.3 -123.5 -188.1 -382.1 .0 -192.7 -207.6 -223.6 -240.9 -259.5
Inventories, % -45.34 -45.85 -61.95 -119.31 0 -50.63 -50.63 -50.63 -50.63 -50.63
Accounts Payable 3.7 1.5 .3 4.5 22.2 7.4 8.0 8.6 9.3 10.0
Accounts Payable, % 1.4 0.5489 0.08629634 1.4 6.29 1.95 1.95 1.95 1.95 1.95
Capital Expenditure -4.3 -3.9 -2.2 -3.6 -3.9 -4.6 -5.0 -5.3 -5.7 -6.2
Capital Expenditure, % -1.62 -1.45 -0.73648 -1.13 -1.09 -1.21 -1.21 -1.21 -1.21 -1.21
Tax Rate, % 25.95 25.95 25.95 25.95 25.95 25.95 25.95 25.95 25.95 25.95
EBITAT 51.3 31.9 87.5 82.8 .0 65.1 70.2 75.6 81.4 87.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -52.8 -162.4 130.4 763.2 -368.2 31.6 78.6 84.7 91.3 98.3
WACC, % 13.3 13.19 13.39 13.56 13.33 13.36 13.36 13.36 13.36 13.36
PV UFCF
SUM PV UFCF 255.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 100
Terminal Value 883
Present Terminal Value 472
Enterprise Value 727
Net Debt 287
Equity Value 440
Diluted Shares Outstanding, MM 40
Equity Value Per Share 10.87

What You Will Receive

  • Pre-Filled Financial Model: Byline Bancorp, Inc.’s actual data allows for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates provide immediate feedback as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
  • Customizable and Reusable: Designed for adaptability, facilitating repeated use for in-depth forecasts.

Key Features

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

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Byline Bancorp, Inc. (BY) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Byline Bancorp, Inc. (BY)’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Byline Bancorp, Inc. (BY)?

  • Accurate Data: Access real Byline Bancorp financials for dependable valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Pre-configured calculations remove the hassle of starting from scratch.
  • Professional-Grade Tool: Crafted for investors, analysts, and financial consultants.
  • User-Friendly: Designed with an intuitive interface and clear instructions for all users.

Who Should Use This Product?

  • Investors: Accurately estimate Byline Bancorp, Inc.’s (BY) fair value before making investment decisions.
  • CFOs: Leverage a professional-grade DCF model for financial reporting and analysis of Byline Bancorp, Inc. (BY).
  • Consultants: Quickly adapt the template for valuation reports tailored to Byline Bancorp, Inc. (BY) clients.
  • Entrepreneurs: Gain insights into financial modeling practices used by leading banks, including Byline Bancorp, Inc. (BY).
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to Byline Bancorp, Inc. (BY).

What the Template Contains

  • Historical Data: Includes Byline Bancorp, Inc.’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Byline Bancorp, Inc.’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Byline Bancorp, Inc.’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.