investorscraft@gmail.com

Intrinsic Value of Flagstar Bancorp, Inc. (FBC)

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 2021-12-31 and quarterly data as of 2022-09-30.

  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)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %-12.9NaN
Revenue, $1854NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1164NaN
Operating income, $m690NaN
EBITDA, $m774NaN
Interest expense (income), $mNaN
Earnings before tax, $m690NaN
Tax expense, $m157NaN
Net income, $m533NaN

BALANCE SHEET

Cash and short-term investments, $m1051NaN
Total assets, $m25483NaN
Adjusted assets (=assets-cash), $m24432NaN
Average production assets, $m889NaN
Working capital, $m3000NaN
Total debt, $m5956NaN
Total liabilities, $m22765NaN
Total equity, $m2718NaN
Debt-to-equity ratio2.191NaN
Adjusted equity ratio0.153NaN

CASH FLOW

Net income, $m533NaN
Depreciation, amort., depletion, $m84NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m-1178NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-33NaN
Free cash flow, $m-1145NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m3000
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount