Northfield Bancorp, Inc. (Staten Island, NY) (NFBK) DCF Valuation

Northfield Bancorp, Inc. (Staten Island, NY) (NFBK) 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

Northfield Bancorp, Inc. (Staten Island, NY) (NFBK) 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:

Looking to assess Northfield Bancorp, Inc.'s intrinsic value? Our (NFBK) DCF Calculator integrates real-world data with comprehensive customization features, enabling you to refine your forecasts and enhance your investment strategies.


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 126.6 141.3 170.1 166.3 135.2 139.0 142.8 146.8 150.8 155.0
Revenue Growth, % 0 11.6 20.4 -2.24 -18.69 2.77 2.77 2.77 2.77 2.77
EBITDA 61.9 58.7 105.6 93.3 .0 58.0 59.6 61.2 62.9 64.7
EBITDA, % 48.92 41.56 62.09 56.11 0 41.73 41.73 41.73 41.73 41.73
Depreciation 3.8 4.1 4.1 3.8 .0 3.0 3.0 3.1 3.2 3.3
Depreciation, % 3.03 2.91 2.4 2.3 0 2.13 2.13 2.13 2.13 2.13
EBIT 58.1 54.6 101.5 89.5 .0 55.0 56.6 58.1 59.7 61.4
EBIT, % 45.89 38.65 59.68 53.81 0 39.61 39.61 39.61 39.61 39.61
Total Cash 1,286.2 1,352.3 1,299.3 998.0 809.4 139.0 142.8 146.8 150.8 155.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 14.6 14.7 14.6 17.4 18.5
Account Receivables, % 11.54 10.4 8.57 10.48 13.68
Inventories -173.6 -114.5 -119.1 -74.0 .0 -82.1 -84.4 -86.7 -89.1 -91.6
Inventories, % -137.17 -81.06 -70.02 -44.49 0 -59.11 -59.11 -59.11 -59.11 -59.11
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 -3.6 -3.1 -1.6 -2.6 -3.6 -2.8 -2.9 -3.0 -3.1 -3.2
Capital Expenditure, % -2.86 -2.17 -0.96295 -1.53 -2.67 -2.04 -2.04 -2.04 -2.04 -2.04
Tax Rate, % 27.22 27.22 27.22 27.22 27.22 27.22 27.22 27.22 27.22 27.22
EBITAT 44.1 40.4 73.9 64.5 .0 40.4 41.6 42.7 43.9 45.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 203.3 -17.8 81.0 17.7 -78.6 126.0 43.5 44.7 46.0 47.3
WACC, % 7.74 7.62 7.54 7.5 7.54 7.59 7.59 7.59 7.59 7.59
PV UFCF
SUM PV UFCF 257.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 48
Terminal Value 863
Present Terminal Value 599
Enterprise Value 856
Net Debt 607
Equity Value 250
Diluted Shares Outstanding, MM 44
Equity Value Per Share 5.72

What You Will Receive

  • Adjustable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Northfield Bancorp's financial data pre-loaded to kickstart your analysis.
  • Automated DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional Design: A refined Excel model that caters to your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Customizable Financial Inputs: Adjust essential parameters such as loan growth, interest income, and operating expenses.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
  • High Precision Accuracy: Leverages Northfield Bancorp’s actual financial data for dependable valuation results.
  • Effortless Scenario Testing: Easily explore various assumptions and analyze different outcomes.
  • 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 Northfield Bancorp, Inc. (NFBK) 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 see the recalculated results, including Northfield Bancorp, Inc.'s intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator?

  • Accurate Data: Real Northfield Bancorp, Inc. (Staten Island, NY) (NFBK) financials ensure reliable valuation results.
  • Customizable: Adjust key parameters like growth rates, WACC, and tax rates to match your projections.
  • Time-Saving: Pre-built calculations eliminate the need to start from scratch.
  • Professional-Grade Tool: Designed for investors, analysts, and consultants.
  • User-Friendly: Intuitive layout and step-by-step instructions make it easy for all users.

Who Should Use This Product?

  • Investors: Assess Northfield Bancorp’s valuation before making stock transactions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and evaluate financial forecasts.
  • Startup Founders: Understand how established financial institutions like Northfield Bancorp are appraised.
  • Consultants: Provide expert valuation analyses and reports for clients.
  • Students and Educators: Utilize real-time data to learn and teach valuation strategies.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Northfield Bancorp, Inc. (Staten Island, NY) (NFBK) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models illustrating intrinsic value with comprehensive calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios specific to Northfield Bancorp, Inc. (NFBK).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy result analysis.

No products were found matching.