Intrinsic value of Capital Bancorp, Inc. (CBNK)

[per Chepakovich valuation model]

other valuations of CBNK

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

Previous Close$21.25
Intrinsic Value
Upside potential
Previous Close
$21.25

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 2021-03-31.
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, %46.8NaN
Revenue, $158NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m123NaN
Operating income, $m35NaN
EBITDA, $m37NaN
Interest expense (income), $mNaN
Earnings before tax, $m35NaN
Tax expense, $m9NaN
Net income, $m26NaN

BALANCE SHEET

Cash and short-term investments, $m147NaN
Total assets, $m1877NaN
Adjusted assets (=assets-cash), $m1730NaN
Average production assets, $m5NaN
Working capital, $m102NaN
Total debt, $m36NaN
Total liabilities, $m1717NaN
Total equity, $m159NaN
Debt-to-equity ratio0.226NaN
Adjusted equity ratio0.015NaN

CASH FLOW

Net income, $m26NaN
Depreciation, amort., depletion, $m2NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m5NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-0NaN
Free cash flow, $m6NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m102
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN