Franklin Financial Services Corporation (FRAF) 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
Franklin Financial Services Corporation (FRAF) Bundle
Streamline your analysis and improve precision with our (FRAF) DCF Calculator! Utilizing real data from Franklin Financial Services Corporation and customizable assumptions, this tool empowers you to forecast, analyze, and value (FRAF) like a seasoned investor.
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 | 56.5 | 56.0 | 61.1 | 65.4 | 65.8 | 68.4 | 71.1 | 73.9 | 76.8 | 79.8 |
| Revenue Growth, % | 0 | -0.99611 | 9.15 | 7.09 | 0.54427 | 3.95 | 3.95 | 3.95 | 3.95 | 3.95 |
| EBITDA | 20.4 | 14.4 | 24.2 | 18.9 | .0 | 17.8 | 18.5 | 19.3 | 20.0 | 20.8 |
| EBITDA, % | 36.03 | 25.71 | 39.65 | 28.94 | 0 | 26.07 | 26.07 | 26.07 | 26.07 | 26.07 |
| Depreciation | 1.3 | 1.2 | 1.1 | 1.4 | .0 | 1.1 | 1.2 | 1.2 | 1.3 | 1.3 |
| Depreciation, % | 2.23 | 2.2 | 1.86 | 2.11 | 0 | 1.68 | 1.68 | 1.68 | 1.68 | 1.68 |
| EBIT | 19.1 | 13.2 | 23.1 | 17.6 | .0 | 16.7 | 17.3 | 18.0 | 18.7 | 19.5 |
| EBIT, % | 33.8 | 23.51 | 37.79 | 26.83 | 0 | 24.39 | 24.39 | 24.39 | 24.39 | 24.39 |
| Total Cash | 280.0 | 466.8 | 715.5 | 565.7 | 492.0 | 68.4 | 71.1 | 73.9 | 76.8 | 79.8 |
| 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 | -1.7 | -.5 | -8.8 | -12.2 | -.5 | -5.1 | -5.4 | -5.6 | -5.8 | -6.0 |
| Capital Expenditure, % | -2.93 | -0.86495 | -14.42 | -18.68 | -0.75877 | -7.53 | -7.53 | -7.53 | -7.53 | -7.53 |
| Tax Rate, % | 13.68 | 13.68 | 13.68 | 13.68 | 13.68 | 13.68 | 13.68 | 13.68 | 13.68 | 13.68 |
| EBITAT | 16.2 | 12.9 | 19.7 | 15.0 | .0 | 14.7 | 15.2 | 15.8 | 16.5 | 17.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 15.8 | 13.6 | 12.0 | 4.1 | -.5 | 10.7 | 11.1 | 11.5 | 12.0 | 12.5 |
| WACC, % | 9.53 | 10.59 | 9.56 | 9.58 | 9.65 | 9.78 | 9.78 | 9.78 | 9.78 | 9.78 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 43.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 13 | |||||||||
| Terminal Value | 163 | |||||||||
| Present Terminal Value | 102 | |||||||||
| Enterprise Value | 146 | |||||||||
| Net Debt | 125 | |||||||||
| Equity Value | 21 | |||||||||
| Diluted Shares Outstanding, MM | 4 | |||||||||
| Equity Value Per Share | 4.77 |
What You Will Receive
- Pre-Filled Financial Model: Utilize Franklin Financial Services Corporation's (FRAF) actual data for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential variables.
- Real-Time Calculations: Automatic updates provide immediate insights as adjustments are made.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
- Flexible and Reusable: Designed for adaptability, allowing for repeated application in detailed forecasts.
Key Features
- Comprehensive Historical Data: Franklin Financial Services Corporation’s (FRAF) complete financial statements and past performance metrics.
- Customizable Parameters: Modify WACC, tax rates, revenue growth projections, and EBITDA margins as needed.
- Real-Time Valuation: Instantly observe the recalculation of Franklin Financial's (FRAF) intrinsic value.
- Intuitive Visualizations: Engaging dashboard charts present valuation outcomes and essential metrics.
- Designed for Precision: A sophisticated tool tailored for analysts, investors, and finance professionals.
How It Works
- Download: Obtain the pre-configured Excel file containing Franklin Financial Services Corporation’s (FRAF) financial data.
- Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time as you make changes.
- Test Scenarios: Develop various projections and immediately compare the results.
- Make Decisions: Leverage the valuation findings to inform your investment approach.
Why Choose This Calculator for Franklin Financial Services Corporation (FRAF)?
- Designed for Experts: A sophisticated tool tailored for financial analysts, CFOs, and industry consultants.
- Accurate Financial Data: Historical and projected financials for Franklin Financial Services preloaded for precision.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Comprehensive Outputs: Instantly calculates intrinsic value, NPV, and essential financial metrics.
- User-Friendly Interface: Clear, step-by-step guidance makes the process straightforward.
Who Should Use Franklin Financial Services Corporation (FRAF)?
- Investors: Gain insights into your investment choices with our expert financial analysis tools.
- Financial Analysts: Enhance your efficiency with our customizable financial modeling templates.
- Consultants: Seamlessly tailor our resources for impactful client presentations and reports.
- Finance Enthusiasts: Expand your knowledge of financial strategies through practical examples.
- Educators and Students: Utilize our tools as valuable resources for finance education and training.
What the Franklin Financial Services Corporation (FRAF) Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for (FRAF).
- Real-World Data: Franklin Financial Services Corporation’s historical and projected financials preloaded for in-depth analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to evaluate different scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into (FRAF).
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics specific to (FRAF).
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results pertaining to (FRAF).