Old Second Bancorp, Inc. (OSBC) DCF Valuation

Old Second Bancorp, Inc. (OSBC) 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

Old Second Bancorp, Inc. (OSBC) 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:

Enhance your investment strategies with the Old Second Bancorp, Inc. (OSBC) DCF Calculator! Explore authentic financial data for Old Second, adjust growth projections and expenses, and instantly observe how these modifications influence the intrinsic value of Old Second Bancorp, Inc. (OSBC).


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 131.6 127.0 133.5 244.9 292.0 368.1 464.1 585.2 737.8 930.3
Revenue Growth, % 0 -3.45 5.05 83.52 19.21 26.08 26.08 26.08 26.08 26.08
EBITDA 54.9 40.7 31.7 98.3 131.4 134.4 169.5 213.7 269.4 339.7
EBITDA, % 41.69 32.04 23.73 40.12 44.99 36.51 36.51 36.51 36.51 36.51
Depreciation 3.0 3.3 3.8 6.7 6.9 9.5 11.9 15.0 18.9 23.9
Depreciation, % 2.28 2.59 2.84 2.74 2.38 2.57 2.57 2.57 2.57 2.57
EBIT 51.9 37.4 27.9 91.5 124.4 125.0 157.6 198.6 250.5 315.8
EBIT, % 39.41 29.45 20.88 37.38 42.61 33.94 33.94 33.94 33.94 33.94
Total Cash 535.3 826.1 2,444.6 1,654.5 1,248.4 368.1 464.1 585.2 737.8 930.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 141.6 158.2 .0 .0
Account Receivables, % 0 111.46 118.56 0 0
Inventories -65.3 -342.1 -768.0 -146.9 .0 -228.0 -287.4 -362.4 -456.9 -576.1
Inventories, % -49.65 -269.26 -575.44 -59.98 0 -61.93 -61.93 -61.93 -61.93 -61.93
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 -4.4 -3.9 -2.0 -4.3 -12.4 -10.3 -12.9 -16.3 -20.6 -25.9
Capital Expenditure, % -3.33 -3.09 -1.52 -1.77 -4.24 -2.79 -2.79 -2.79 -2.79 -2.79
Tax Rate, % 26.27 26.27 26.27 26.27 26.27 26.27 26.27 26.27 26.27 26.27
EBITAT 39.5 27.8 20.0 67.4 91.7 92.4 116.5 146.9 185.2 233.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 103.4 162.3 431.1 -393.0 -60.6 172.3 136.5 172.1 217.0 273.7
WACC, % 8.23 8.18 8.1 8.15 8.16 8.16 8.16 8.16 8.16 8.16
PV UFCF
SUM PV UFCF 755.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 279
Terminal Value 4,529
Present Terminal Value 3,059
Enterprise Value 3,814
Net Debt 390
Equity Value 3,424
Diluted Shares Outstanding, MM 45
Equity Value Per Share 75.44

What You Will Get

  • Real Old Second Bancorp Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for OSBC.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to OSBC.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Old Second Bancorp’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for OSBC.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for OSBC.

Key Features

  • Accurate Financial Data for Old Second Bancorp (OSBC): Gain access to reliable pre-loaded historical financials and future forecasts.
  • Tailored Forecast Assumptions: Modify highlighted fields such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic recalculations for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries to help visualize your valuation findings.
  • Designed for All Experience Levels: A straightforward structure catering to investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file for Old Second Bancorp, Inc. (OSBC).
  2. Step 2: Review the pre-filled financial data and forecasts for Old Second Bancorp, Inc. (OSBC).
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Analyze the results and leverage the outputs for your investment strategies.

Why Choose Old Second Bancorp, Inc. (OSBC) Calculator?

  • Accuracy: Reliable financial data ensures precision in calculations.
  • Flexibility: Users can easily adjust and test various inputs.
  • Time-Saving: Avoid the complexities of creating a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for all users, regardless of financial background.

Who Should Use This Product?

  • Investors: Make informed investment choices with Old Second Bancorp, Inc. (OSBC) insights and analytics.
  • Financial Analysts: Enhance your analysis with comprehensive data on Old Second Bancorp, Inc. (OSBC) performance.
  • Consultants: Easily modify reports and presentations to include Old Second Bancorp, Inc. (OSBC) metrics.
  • Finance Enthusiasts: Expand your knowledge of banking operations and investment strategies through Old Second Bancorp, Inc. (OSBC) case studies.
  • Educators and Students: Utilize it as a hands-on resource for understanding banking and finance principles with Old Second Bancorp, Inc. (OSBC) examples.

What the Template Contains

  • Pre-Filled Data: Includes Old Second Bancorp, Inc.'s (OSBC) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Old Second Bancorp, Inc.'s (OSBC) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.