Evans Bancorp, Inc. (EVBN) DCF Valuation

Evans Bancorp, Inc. (EVBN) 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

Evans Bancorp, Inc. (EVBN) 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:

Discover the true potential of Evans Bancorp, Inc. (EVBN) with our advanced DCF Calculator! Customize key assumptions, explore various scenarios, and assess how adjustments affect the valuation of Evans Bancorp, Inc. (EVBN) – all within one Excel template.


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 70.0 76.2 91.6 92.2 94.1 101.6 109.7 118.4 127.8 138.0
Revenue Growth, % 0 8.77 20.28 0.67132 2.06 7.95 7.95 7.95 7.95 7.95
EBITDA 24.3 14.0 33.2 31.2 .0 25.0 27.0 29.2 31.5 34.0
EBITDA, % 34.69 18.4 36.22 33.83 0 24.63 24.63 24.63 24.63 24.63
Depreciation 1.7 2.1 2.3 1.6 1.6 2.3 2.5 2.7 2.9 3.1
Depreciation, % 2.5 2.8 2.55 1.79 1.66 2.26 2.26 2.26 2.26 2.26
EBIT 22.5 11.9 30.8 29.6 -1.6 22.7 24.5 26.5 28.6 30.9
EBIT, % 32.19 15.6 33.67 32.04 -1.66 22.37 22.37 22.37 22.37 22.37
Total Cash 166.8 246.3 540.9 387.4 23.5 86.4 93.2 100.6 108.6 117.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 0 0 0 0
Inventories -48.9 -112.8 .0 .0 .0 -34.5 -37.3 -40.2 -43.4 -46.9
Inventories, % -69.85 -148.11 0 0 0 -33.97 -33.97 -33.97 -33.97 -33.97
Accounts Payable 5.9 6.6 .0 .0 .0 3.5 3.7 4.0 4.4 4.7
Accounts Payable, % 8.41 8.64 0 0 0 3.41 3.41 3.41 3.41 3.41
Capital Expenditure -4.6 -5.8 -1.0 -1.0 -.5 -3.5 -3.7 -4.0 -4.4 -4.7
Capital Expenditure, % -6.63 -7.64 -1.13 -1.09 -0.54924 -3.41 -3.41 -3.41 -3.41 -3.41
Tax Rate, % 29.39 29.39 29.39 29.39 29.39 29.39 29.39 29.39 29.39 29.39
EBITAT 17.2 10.4 23.2 22.4 -1.1 17.5 18.9 20.4 22.1 23.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 69.2 71.3 -94.8 23.0 -.1 54.4 20.7 22.3 24.1 26.0
WACC, % 11.33 12.27 11.23 11.27 10.84 11.39 11.39 11.39 11.39 11.39
PV UFCF
SUM PV UFCF 112.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 27
Terminal Value 283
Present Terminal Value 165
Enterprise Value 277
Net Debt 166
Equity Value 111
Diluted Shares Outstanding, MM 5
Equity Value Per Share 20.30

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Evans Bancorp, Inc.'s (EVBN) financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for testing projections, validating strategies, and enhancing efficiency.

Key Features

  • Comprehensive Financial Data: Evans Bancorp, Inc.'s (EVBN) historical financial statements and pre-filled projections.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
  • Real-Time Insights: Witness the recalibration of Evans Bancorp, Inc.'s (EVBN) intrinsic value instantly.
  • Intuitive Visualizations: Dashboard graphs present valuation outcomes and essential metrics clearly.
  • Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Evans Bancorp, Inc. (EVBN) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with key performance indicators.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see recalculated results, including the intrinsic value of Evans Bancorp, Inc. (EVBN).
  • Step 5: Utilize the outputs to make informed investment choices or create detailed reports.

Why Choose This Calculator for Evans Bancorp, Inc. (EVBN)?

  • Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and investment consultants.
  • Accurate Data: Evans Bancorp’s historical and projected financials are preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly: Step-by-step guidance ensures a smooth experience throughout the process.

Who Should Use Evans Bancorp, Inc. (EVBN)?

  • Investors: Gain insights into potential investments with reliable financial data from a trusted source.
  • Financial Analysts: Utilize comprehensive reports to streamline your analysis and enhance decision-making.
  • Consultants: Leverage detailed financial information for effective client strategies and presentations.
  • Finance Enthusiasts: Explore the intricacies of banking and finance through the lens of a leading institution.
  • Educators and Students: Incorporate real-world case studies into finance education for a richer learning experience.

What the Template Contains

  • Pre-Filled DCF Model: Evans Bancorp, Inc.’s (EVBN) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital tailored for Evans Bancorp, Inc. (EVBN).
  • Financial Ratios: Assess Evans Bancorp, Inc.’s (EVBN) profitability, leverage, and efficiency metrics.
  • Editable Inputs: Modify assumptions such as growth, margins, and CAPEX to align with your scenarios for Evans Bancorp, Inc. (EVBN).
  • Financial Statements: Comprehensive annual and quarterly reports to facilitate in-depth analysis of Evans Bancorp, Inc. (EVBN).
  • Interactive Dashboard: Effortlessly visualize key valuation metrics and results for Evans Bancorp, Inc. (EVBN).

No products were found matching.