FVCBankcorp, Inc. (FVCB) DCF Valuation

FVCBankcorp, Inc. (FVCB) 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

FVCBankcorp, Inc. (FVCB) 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:

Simplify FVCBankcorp, Inc. (FVCB) valuation with this customizable DCF Calculator! Featuring real FVCBankcorp, Inc. (FVCB) financials and adjustable forecast inputs, you can test scenarios and uncover FVCBankcorp, Inc. (FVCB) fair value in minutes.


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 50.6 55.5 61.0 68.1 42.1 41.4 40.7 40.0 39.3 38.6
Revenue Growth, % 0 9.69 9.93 11.62 -38.14 -1.73 -1.73 -1.73 -1.73 -1.73
EBITDA 21.0 20.6 29.1 31.7 4.8 15.3 15.0 14.7 14.5 14.2
EBITDA, % 41.57 37.14 47.64 46.5 11.46 36.86 36.86 36.86 36.86 36.86
Depreciation 1.0 1.0 .9 .7 .6 .6 .6 .6 .6 .6
Depreciation, % 2.03 1.73 1.41 1.01 1.41 1.52 1.52 1.52 1.52 1.52
EBIT 20.0 19.7 28.2 31.0 4.2 14.6 14.4 14.1 13.9 13.7
EBIT, % 39.54 35.41 46.23 45.5 10.04 35.34 35.34 35.34 35.34 35.34
Total Cash 174.5 267.2 598.7 81.6 179.6 41.4 40.7 40.0 39.3 38.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4.1 9.1 8.1 9.4 10.3
Account Receivables, % 8.09 16.46 13.23 13.85 24.49
Inventories -41.6 -154.7 -250.4 183.8 .0 -15.1 -14.8 -14.6 -14.3 -14.1
Inventories, % -82.29 -278.66 -410.39 269.87 0 -36.46 -36.46 -36.46 -36.46 -36.46
Accounts Payable .6 .7 1.0 1.3 2.4 1.0 1.0 .9 .9 .9
Accounts Payable, % 1.2 1.23 1.69 1.86 5.73 2.34 2.34 2.34 2.34 2.34
Capital Expenditure -.3 -.4 -.5 -.2 -.2 -.2 -.2 -.2 -.2 -.2
Capital Expenditure, % -0.61452 -0.63591 -0.79481 -0.24372 -0.50313 -0.55842 -0.55842 -0.55842 -0.55842 -0.55842
Tax Rate, % 9.69 9.69 9.69 9.69 9.69 9.69 9.69 9.69 9.69 9.69
EBITAT 15.8 15.5 21.9 25.0 3.8 11.9 11.7 11.5 11.3 11.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 54.7 124.2 119.5 -409.9 188.3 30.0 11.9 11.7 11.5 11.3
WACC, % 15.99 15.95 15.78 16.23 17.74 16.34 16.34 16.34 16.34 16.34
PV UFCF
SUM PV UFCF 53.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 12
Terminal Value 80
Present Terminal Value 38
Enterprise Value 91
Net Debt 106
Equity Value -14
Diluted Shares Outstanding, MM 18
Equity Value Per Share -0.79

What You Will Get

  • Comprehensive FVCB Financials: Access to historical and projected data for precise valuation.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and capital expenditures to fit your analysis.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Testing: Evaluate various scenarios to assess FVCBankcorp's future performance.
  • User-Friendly Interface: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive Financial Data: FVCBankcorp’s historical financial statements and projected forecasts.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Observe FVCBankcorp’s intrinsic value update instantly.
  • Intuitive Visualizations: Dashboard graphs showcase valuation outcomes and essential metrics.
  • Designed for Precision: A professional-grade tool tailored for analysts, investors, and finance professionals.

How It Works

  • 1. Open the Template: Download and open the Excel file containing FVCBankcorp, Inc. (FVCB) preloaded data.
  • 2. Edit Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates the intrinsic value and NPV.
  • 4. Test Scenarios: Evaluate multiple forecasts to explore various valuation outcomes.
  • 5. Use with Confidence: Present professional valuation insights to enhance your decision-making.

Why Choose FVCBankcorp, Inc. (FVCB) Calculator?

  • Accuracy: Leverage precise financial data from FVCBankcorp for reliable results.
  • Flexibility: Tailored for users to easily adjust and experiment with various inputs.
  • Time-Saving: Eliminate the need to create a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and standards expected by financial professionals.
  • User-Friendly: Intuitive design ensures accessibility for users with all levels of financial knowledge.

Who Should Use This Product?

  • Investors: Accurately assess FVCBankcorp, Inc.'s (FVCB) fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis for FVCB.
  • Consultants: Efficiently modify the template for valuation reports tailored to FVCB clients.
  • Entrepreneurs: Discover insights into financial modeling practices employed by established banking institutions like FVCB.
  • Educators: Implement it as a teaching resource to illustrate valuation techniques relevant to FVCB.

What the Template Contains

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

No products were found matching.