Mid-Southern Bancorp, Inc. (MSVB) DCF Valuation

Mid-Southern Bancorp, Inc. (MSVB) 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

Mid-Southern Bancorp, Inc. (MSVB) 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:

Designed for accuracy, our (MSVB) DCF Calculator enables you to evaluate Mid-Southern Bancorp, Inc. valuation using actual financial data and offers complete flexibility to modify all key parameters for improved 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 7.9 7.4 8.2 .1 11.7 11.9 12.0 12.2 12.3 12.5
Revenue Growth, % 0 -6.32 10.45 -98.86 12493.55 1.32 1.32 1.32 1.32 1.32
EBITDA 1.2 1.4 1.8 2.2 1.6 4.0 4.1 4.1 4.2 4.3
EBITDA, % 15.08 18.73 22.64 2323.66 13.86 34.06 34.06 34.06 34.06 34.06
Depreciation .1 .2 .2 .2 .2 2.6 2.6 2.6 2.7 2.7
Depreciation, % 1.82 2.11 2.09 203.23 1.64 21.53 21.53 21.53 21.53 21.53
EBIT 1.0 1.2 1.7 2.0 1.4 3.9 3.9 4.0 4.0 4.1
EBIT, % 13.26 16.61 20.55 2120.43 12.22 32.53 32.53 32.53 32.53 32.53
Total Cash 77.2 114.1 123.7 111.0 13.7 11.9 12.0 12.2 12.3 12.5
Total Cash, percent .0 .0 .0 .1 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 0 0 0 0
Inventories -19.8 -10.7 -17.5 -8.3 .0 -9.5 -9.6 -9.7 -9.9 -10.0
Inventories, % -251.55 -144.42 -214.39 -8956.99 0 -80 -80 -80 -80 -80
Accounts Payable .0 .0 .0 .0 .0 .3 .3 .3 .3 .3
Accounts Payable, % 0.08885504 0.1355 0.13495 12.9 0 2.65 2.65 2.65 2.65 2.65
Capital Expenditure -.1 -.1 -.2 -.4 -.1 -2.5 -2.6 -2.6 -2.6 -2.7
Capital Expenditure, % -1.13 -1.79 -2.22 -479.57 -1.08 -21.24 -21.24 -21.24 -21.24 -21.24
Tax Rate, % -1.75 -1.75 -1.75 -1.75 -1.75 -1.75 -1.75 -1.75 -1.75 -1.75
EBITAT 1.0 1.2 1.6 1.9 1.5 3.7 3.8 3.8 3.9 3.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 20.8 -7.9 8.4 -7.5 -6.8 13.6 3.9 4.0 4.0 4.1
WACC, % 4.86 4.96 4.93 4.92 5.01 4.94 4.94 4.94 4.94 4.94
PV UFCF
SUM PV UFCF 26.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 4
Terminal Value 142
Present Terminal Value 111
Enterprise Value 138
Net Debt 29
Equity Value 109
Diluted Shares Outstanding, MM 3
Equity Value Per Share 40.08

What You Will Get

  • Editable Forecast Inputs: Easily adjust key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Mid-Southern Bancorp, Inc. (MSVB) financial data pre-populated 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 tailored to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Customizable Financial Inputs: Adjust essential metrics such as loan growth, interest margins, and operating expenses.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial outputs.
  • High-Precision Accuracy: Leverages Mid-Southern Bancorp's (MSVB) actual financial data for dependable valuation results.
  • Simplified Scenario Analysis: Evaluate various assumptions and analyze results with ease.
  • Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Mid-Southern Bancorp, Inc. (MSVB) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with the key financial metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view updated results, including the intrinsic value of Mid-Southern Bancorp, Inc. (MSVB).
  • Step 5: Make informed investment choices or create reports based on the outputs.

Why Choose This Calculator for Mid-Southern Bancorp, Inc. (MSVB)?

  • Comprehensive Tool: Features DCF, WACC, and financial ratio analyses all in one convenient package.
  • Customizable Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
  • Detailed Insights: Automatically computes Mid-Southern Bancorp's intrinsic value and Net Present Value.
  • Preloaded Data: Access historical and forecasted data for reliable starting points.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants working with MSVB.

Who Should Use This Product?

  • Investors: Assess Mid-Southern Bancorp, Inc.'s (MSVB) financial health before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
  • Startup Founders: Understand the valuation strategies of established companies like Mid-Southern Bancorp, Inc. (MSVB).
  • Consultants: Provide comprehensive valuation analyses and reports for clients in the banking sector.
  • Students and Educators: Utilize real-time data from Mid-Southern Bancorp, Inc. (MSVB) to teach and practice valuation skills.

What the Template Contains

  • Preloaded MSVB Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.