Intrinsic value of First Interstate BancSystem, Inc. (FIBK)

[per Chepakovich valuation model]

other valuations of FIBK

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

Previous Close$46.08
Intrinsic Value
Upside potential
Previous Close
$46.08

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, %-2.3NaN
Revenue, $680NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m471NaN
Operating income, $m209NaN
EBITDA, $m270NaN
Interest expense (income), $mNaN
Earnings before tax, $m209NaN
Tax expense, $m48NaN
Net income, $m161NaN

BALANCE SHEET

Cash and short-term investments, $m2277NaN
Total assets, $m17649NaN
Adjusted assets (=assets-cash), $m15372NaN
Average production assets, $m1015NaN
Working capital, $m-3394NaN
Total debt, $m199NaN
Total liabilities, $m15689NaN
Total equity, $m1960NaN
Debt-to-equity ratio0.102NaN
Adjusted equity ratio-0.021NaN

CASH FLOW

Net income, $m161NaN
Depreciation, amort., depletion, $m61NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m268NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-20NaN
Free cash flow, $m288NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-3394
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN