Intrinsic value of ACNB Corporation (ACNB)

[per Chepakovich valuation model]

other valuations of ACNB

[per Chepakovich valuation model]  See other valuations of ACNB stock

Previous Close$28.53
Intrinsic Value
Upside potential
Previous Close
$28.53

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2020-12-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  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 year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %19.9NaN
Revenue, $105NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m83NaN
Operating income, $m23NaN
EBITDA, $m27NaN
Interest expense (income), $mNaN
Earnings before tax, $m23NaN
Tax expense, $m4NaN
Net income, $m18NaN

BALANCE SHEET

Cash and short-term investments, $m399NaN
Total assets, $m2555NaN
Adjusted assets (=assets-cash), $m2156NaN
Average production assets, $m66NaN
Working capital, $m-196NaN
Total debt, $m54NaN
Total liabilities, $m2297NaN
Total equity, $m258NaN
Debt-to-equity ratio0.208NaN
Adjusted equity ratio-0.066NaN

CASH FLOW

Net income, $m18NaN
Depreciation, amort., depletion, $m5NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m25NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m0NaN
Free cash flow, $m25NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-196
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN