investorscraft@gmail.com

Intrinsic value of (AFBI)

Previous Close$15.10
Intrinsic Value
Upside potential
Previous Close
$15.10

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh18.38 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

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.

Company description

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %9.6NaN
Revenue, $35NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m25NaN
Operating income, $m10NaN
EBITDA, $m11NaN
Interest expense (income), $mNaN
Earnings before tax, $m10NaN
Tax expense, $m2NaN
Net income, $m8NaN

BALANCE SHEET

Cash and short-term investments, $m112NaN
Total assets, $m788NaN
Adjusted assets (=assets-cash), $m676NaN
Average production assets, $m23NaN
Working capital, $m77NaN
Total debt, $m49NaN
Total liabilities, $m667NaN
Total equity, $m121NaN
Debt-to-equity ratio0.405NaN
Adjusted equity ratio0.014NaN

CASH FLOW

Net income, $m8NaN
Depreciation, amort., depletion, $m1NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m12NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1NaN
Free cash flow, $m13NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m77
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount