investorscraft@gmail.com

Intrinsic Value of First Republic Bank (FRC)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00
* 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 2023-03-31.

  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, %27.3NaN
Revenue, $6753NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m4612NaN
Operating income, $m2141NaN
EBITDA, $m2333NaN
Interest expense (income), $mNaN
Earnings before tax, $m1983NaN
Tax expense, $m476NaN
Net income, $m1507NaN

BALANCE SHEET

Cash and short-term investments, $m4283NaN
Total assets, $m212639NaN
Adjusted assets (=assets-cash), $m208356NaN
Average production assets, $m689NaN
Working capital, $m-6070NaN
Total debt, $m25188NaN
Total liabilities, $m195193NaN
Total equity, $m17446NaN
Debt-to-equity ratio1.444NaN
Adjusted equity ratio0.111NaN

CASH FLOW

Net income, $m1507NaN
Depreciation, amort., depletion, $m192NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m252NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-197NaN
Free cash flow, $m449NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-6070
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount