Intrinsic value of Financial Institutions, Inc. (FISI)

[per Chepakovich valuation model]

other valuations of FISI

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

Previous Close$28.84
Intrinsic Value
Upside potential
Previous Close
$28.84

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, %-2.3NaN
Revenue, $204NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m157NaN
Operating income, $m47NaN
EBITDA, $m59NaN
Interest expense (income), $mNaN
Earnings before tax, $m44NaN
Tax expense, $m7NaN
Net income, $m37NaN

BALANCE SHEET

Cash and short-term investments, $m94NaN
Total assets, $m4912NaN
Adjusted assets (=assets-cash), $m4818NaN
Average production assets, $m115NaN
Working capital, $m-643NaN
Total debt, $m74NaN
Total liabilities, $m4444NaN
Total equity, $m468NaN
Debt-to-equity ratio0.157NaN
Adjusted equity ratio0.078NaN

CASH FLOW

Net income, $m37NaN
Depreciation, amort., depletion, $m11NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m43NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-4NaN
Free cash flow, $m47NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-643
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN