Northrim BanCorp, Inc. (NRIM) DCF Valuation

Northrim BanCorp, Inc. (NRIM) 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

Northrim BanCorp, Inc. (NRIM) 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 the intrinsic value of Northrim BanCorp, Inc.? Our (NRIM) 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 101.8 134.0 133.1 129.2 125.8 133.8 142.3 151.3 160.9 171.1
Revenue Growth, % 0 31.64 -0.67392 -2.93 -2.63 6.35 6.35 6.35 6.35 6.35
EBITDA 30.2 46.7 52.5 42.8 .0 36.7 39.0 41.5 44.1 46.9
EBITDA, % 29.66 34.89 39.42 33.15 0 27.42 27.42 27.42 27.42 27.42
Depreciation 4.1 4.3 4.5 4.3 4.5 4.7 5.0 5.3 5.6 6.0
Depreciation, % 3.99 3.21 3.36 3.35 3.55 3.49 3.49 3.49 3.49 3.49
EBIT 26.1 42.4 48.0 38.5 -4.5 32.0 34.0 36.2 38.5 41.0
EBIT, % 25.67 31.68 36.06 29.8 -3.55 23.93 23.93 23.93 23.93 23.93
Total Cash 371.6 363.6 1,072.5 936.4 118.1 132.1 140.5 149.5 159.0 169.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 24.4 13.9 7.0 .0 50.5
Account Receivables, % 23.94 10.39 5.25 0 40.17
Inventories -134.7 -151.9 -669.5 -279.4 .0 -107.0 -113.8 -121.0 -128.7 -136.9
Inventories, % -132.3 -113.34 -503.04 -216.29 0 -80 -80 -80 -80 -80
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 -3.0 -3.3 -2.5 -3.8 -6.3 -4.1 -4.4 -4.6 -4.9 -5.2
Capital Expenditure, % -2.99 -2.44 -1.88 -2.98 -5.02 -3.06 -3.06 -3.06 -3.06 -3.06
Tax Rate, % 19.66 19.66 19.66 19.66 19.66 19.66 19.66 19.66 19.66 19.66
EBITAT 20.7 32.9 37.5 30.7 -3.6 25.3 26.9 28.6 30.4 32.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 132.0 61.6 564.0 -351.9 -335.4 162.1 33.0 35.0 37.3 39.6
WACC, % 12.24 12.14 12.18 12.28 12.31 12.23 12.23 12.23 12.23 12.23
PV UFCF
SUM PV UFCF 241.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 40
Terminal Value 395
Present Terminal Value 222
Enterprise Value 463
Net Debt -85
Equity Value 549
Diluted Shares Outstanding, MM 6
Equity Value Per Share 96.89

What You Will Get

  • Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Northrim BanCorp, Inc. (NRIM) financial data pre-loaded to facilitate 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 forecasts, validating strategies, and enhancing efficiency.

Key Features

  • Comprehensive NRIM Data: Pre-filled with Northrim BanCorp’s historical financial performance and future projections.
  • Customizable Assumptions: Tailor inputs such as loan growth, interest margins, cost of capital, tax rates, and capital investments.
  • Interactive Valuation Framework: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your parameters.
  • Multiple Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
  • User-Centric Interface: Intuitive design that caters to both experienced professionals and newcomers.

How It Works

  1. Download the Template: Get instant access to the Excel-based NRIM DCF Calculator.
  2. Input Your Assumptions: Adjust yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically updates Northrim BanCorp’s intrinsic value.
  4. Test Scenarios: Simulate different assumptions to evaluate potential valuation changes.
  5. Analyze and Decide: Use the results to guide your investment or financial analysis.

Why Choose This Calculator for Northrim BanCorp, Inc. (NRIM)?

  • Accurate Data: Utilize real Northrim BanCorp financials for dependable valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations mean you don’t have to start from scratch.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants focused on Northrim BanCorp.
  • User-Friendly: An intuitive design and clear, step-by-step guidance make it accessible for all users.

Who Should Use This Product?

  • Investors: Evaluate Northrim BanCorp, Inc.'s (NRIM) fair value to inform investment choices.
  • CFOs: Utilize a sophisticated DCF model for precise financial reporting and analysis.
  • Consultants: Efficiently customize the template for client valuation reports related to Northrim BanCorp, Inc. (NRIM).
  • Entrepreneurs: Discover financial modeling techniques employed by leading banks and financial institutions.
  • Educators: Implement it as a resource to teach valuation methodologies in finance courses.

What the Template Contains

  • Pre-Filled DCF Model: Northrim BanCorp, Inc.'s (NRIM) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital specific to Northrim BanCorp, Inc. (NRIM).
  • Financial Ratios: Evaluate Northrim BanCorp, Inc.'s (NRIM) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios for Northrim BanCorp, Inc. (NRIM).
  • Financial Statements: Annual and quarterly reports for Northrim BanCorp, Inc. (NRIM) to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results for Northrim BanCorp, Inc. (NRIM).

No products were found matching.