TowneBank (TOWN) DCF Valuation

TowneBank (TOWN) 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

TowneBank (TOWN) 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:

Evaluate TowneBank's financial outlook like an expert! This (TOWN) DCF Calculator provides you with pre-filled financial data and the flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your 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 563.2 662.2 679.0 686.4 675.4 708.5 743.3 779.7 817.9 858.0
Revenue Growth, % 0 17.58 2.53 1.09 -1.59 4.9 4.9 4.9 4.9 4.9
EBITDA 205.6 230.4 311.0 265.7 220.4 267.1 280.1 293.9 308.3 323.4
EBITDA, % 36.51 34.79 45.8 38.72 32.64 37.69 37.69 37.69 37.69 37.69
Depreciation 28.4 29.1 28.8 28.7 34.2 32.5 34.1 35.8 37.5 39.3
Depreciation, % 5.05 4.39 4.24 4.18 5.07 4.59 4.59 4.59 4.59 4.59
EBIT 177.2 201.3 282.2 237.1 186.2 234.6 246.1 258.1 270.8 284.0
EBIT, % 31.46 30.4 41.56 34.54 27.57 33.11 33.11 33.11 33.11 33.11
Total Cash 1,883.9 3,232.5 5,102.8 152.6 189.0 496.3 520.6 546.1 572.9 601.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 0 0 0 0
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
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 -36.7 -45.8 -31.2 -52.3 -44.1 -45.6 -47.8 -50.2 -52.6 -55.2
Capital Expenditure, % -6.52 -6.91 -4.6 -7.62 -6.53 -6.44 -6.44 -6.44 -6.44 -6.44
Tax Rate, % 17.46 17.46 17.46 17.46 17.46 17.46 17.46 17.46 17.46 17.46
EBITAT 139.5 145.5 217.2 189.0 153.7 183.1 192.1 201.5 211.3 221.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 131.2 128.8 214.8 165.4 143.8 170.0 178.3 187.0 196.2 205.8
WACC, % 13.84 13.31 13.69 13.92 14.15 13.78 13.78 13.78 13.78 13.78
PV UFCF
SUM PV UFCF 639.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 210
Terminal Value 1,782
Present Terminal Value 934
Enterprise Value 1,573
Net Debt -636
Equity Value 2,209
Diluted Shares Outstanding, MM 75
Equity Value Per Share 29.59

What You Will Get

  • Real TOWN Financial Data: Pre-filled with TowneBank’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See TowneBank’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive Financial Data: TowneBank’s (TOWN) historical financial statements and anticipated forecasts.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Valuation: Observe TowneBank’s (TOWN) intrinsic value update instantly.
  • Intuitive Visualizations: Dashboard charts showcase valuation outcomes and essential metrics.
  • Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.

How It Works

  • Step 1: Download the prebuilt Excel template featuring TowneBank’s (TOWN) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including TowneBank’s (TOWN) intrinsic value.
  • Step 5: Make informed investment choices or create reports based on the outputs.

Why Choose This Calculator for TowneBank (TOWN)?

  • Accuracy: Reliable TowneBank financials guarantee precise data.
  • Flexibility: Built to allow users to easily test and adjust inputs.
  • Time-Saving: Avoid the complexity of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected by CFOs.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use This Product?

  • Investors: Accurately assess TowneBank’s fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis.
  • Consultants: Efficiently customize the template for valuation reports for clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading financial institutions.
  • Educators: Implement it as a teaching resource to illustrate valuation methodologies.

What the Template Contains

  • Preloaded TOWN 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.