CB Financial Services, Inc. (CBFV) DCF Valuation

CB Financial Services, Inc. (CBFV) 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

CB Financial Services, Inc. (CBFV) 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:

Evaluate the financial outlook of CB Financial Services, Inc. (CBFV) like an expert! This (CBFV) DCF Calculator provides pre-filled financial data and the flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your 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 51.3 49.4 47.2 .5 68.7 67.5 66.3 65.2 64.0 62.9
Revenue Growth, % 0 -3.81 -4.39 -98.86 12676.02 -1.77 -1.77 -1.77 -1.77 -1.77
EBITDA 19.8 -6.2 .0 16.8 .0 17.0 16.7 16.4 16.1 15.9
EBITDA, % 38.53 -12.48 0 3119.7 0 25.21 25.21 25.21 25.21 25.21
Depreciation 3.1 3.2 2.9 2.7 2.7 16.6 16.3 16.0 15.7 15.4
Depreciation, % 6.11 6.54 6.2 502.6 3.98 24.57 24.57 24.57 24.57 24.57
EBIT 16.6 -9.4 -2.9 14.1 -2.7 13.9 13.7 13.5 13.2 13.0
EBIT, % 32.42 -19.02 -6.2 2617.1 -3.98 20.64 20.64 20.64 20.64 20.64
Total Cash 277.6 303.8 341.8 291.1 68.2 67.4 66.2 65.1 63.9 62.8
Total Cash, percent .0 .0 .0 .1 .0 .0 .0 .0 .0 .0
Account Receivables 17.4 .0 .0 .0 .0
Account Receivables, % 33.85 0 0 0 0
Inventories -83.7 -165.0 -123.1 -107.7 .0 -54.0 -53.1 -52.1 -51.2 -50.3
Inventories, % -163.1 -334.07 -260.6 -20015.43 0 -80 -80 -80 -80 -80
Accounts Payable 7.5 8.6 8.9 7.6 .0 20.4 20.0 19.6 19.3 19.0
Accounts Payable, % 14.63 17.34 18.79 1409.29 0 30.15 30.15 30.15 30.15 30.15
Capital Expenditure -.9 -.3 -2.4 -.5 -3.3 -14.4 -14.2 -13.9 -13.7 -13.4
Capital Expenditure, % -1.85 -0.65198 -5.05 -94.61 -4.79 -21.39 -21.39 -21.39 -21.39 -21.39
Tax Rate, % 25.54 25.54 25.54 25.54 25.54 25.54 25.54 25.54 25.54 25.54
EBITAT 14.9 -10.6 -2.3 11.2 -2.0 11.8 11.6 11.4 11.2 11.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 90.9 91.9 -43.4 -3.2 -117.9 83.7 12.4 12.2 12.0 11.8
WACC, % 14.46 15.51 13.44 13.55 13.02 14 14 14 14 14
PV UFCF
SUM PV UFCF 104.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 12
Terminal Value 100
Present Terminal Value 52
Enterprise Value 157
Net Debt -34
Equity Value 190
Diluted Shares Outstanding, MM 5
Equity Value Per Share 37.11

What You Will Receive

  • Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-populated financial data for CBFV.
  • Authentic Data: Access to historical performance metrics and forward-looking projections (highlighted in the yellow cells).
  • Assumption Flexibility: Adjust forecast parameters such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect the valuation of CB Financial Services, Inc. (CBFV).
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Design: Organized for simplicity and efficiency, complete with step-by-step guidance.

Key Features

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

How It Works

  • Download: Get the pre-built Excel file containing CB Financial Services, Inc. (CBFV) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: Intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and instantly compare results.
  • Make Decisions: Leverage valuation findings to inform your investment approach.

Why Choose CB Financial Services, Inc. (CBFV) Calculator?

  • Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and advisors.
  • Accurate Financial Data: CBFV’s historical and projected financials included for precise calculations.
  • Flexible Scenario Analysis: Effortlessly model various forecasts and assumptions.
  • Comprehensive Outputs: Instantly computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Detailed instructions lead you through each step of the process.

Who Should Use This Product?

  • Investors: Evaluate CBFV’s financial performance before making investment decisions.
  • CFOs and Financial Analysts: Optimize financial analysis and forecast modeling for CBFV.
  • Startup Founders: Understand the valuation methods applied to established financial services like CBFV.
  • Consultants: Provide comprehensive financial assessments and reports for clients involving CBFV.
  • Students and Educators: Utilize CBFV’s data to enhance learning and application of financial valuation concepts.

What the Template Contains

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

No products were found matching.