investorscraft@gmail.com

Intrinsic Value of Affinity Bancshares, Inc. (AFBI)

Previous Close$16.73
Intrinsic Value
Upside potential
Previous Close
$16.73
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %7.4NaN
Revenue, $35NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m25NaN
Operating income, $m9NaN
EBITDA, $m10NaN
Interest expense (income), $mNaN
Earnings before tax, $m9NaN
Tax expense, $m2NaN
Net income, $m7NaN

BALANCE SHEET

Cash and short-term investments, $m26NaN
Total assets, $m791NaN
Adjusted assets (=assets-cash), $m765NaN
Average production assets, $m23NaN
Working capital, $m-1NaN
Total debt, $m10NaN
Total liabilities, $m674NaN
Total equity, $m117NaN
Debt-to-equity ratio0.086NaN
Adjusted equity ratio0.119NaN

CASH FLOW

Net income, $m7NaN
Depreciation, amort., depletion, $m0NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m8NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1NaN
Free cash flow, $m9NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-1
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount