Investor’s Craft

Intrinsic value of First Northwest Bancorp (FNWB)

[per Chepakovich valuation model]

➔ other valuations of FNWB

[per Chepakovich valuation model]  ➔ See other valuations of FNWB stock

Previous Close$18.91
Intrinsic Value$4.56
Upside potential  -76%
Previous Close
$18.91
Intrinsic Value
$4.56
Potential        
-76%

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, %19.9NaN
Revenue, $68NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m54NaN
Operating income, $m13NaN
EBITDA, $m15NaN
Interest expense (income), $mNaN
Earnings before tax, $m13NaN
Tax expense, $m3NaN
Net income, $m10NaN

BALANCE SHEET

Cash and short-term investments, $m65NaN
Total assets, $m1654NaN
Adjusted assets (=assets-cash), $m1589NaN
Average production assets, $m16NaN
Working capital, $m-139NaN
Total debt, $m110NaN
Total liabilities, $m1468NaN
Total equity, $m186NaN
Debt-to-equity ratio0.590NaN
Adjusted equity ratio0.076NaN

CASH FLOW

Net income, $m10NaN
Depreciation, amort., depletion, $m2NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m12NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-2NaN
Free cash flow, $m14NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-139
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
CONTACT USAboutSite newsQ&A
Valuation modelValuation theoryInvesting
Privacy policyTerms of use
Copyright © InvestorsCraft.com 2005-2021. All rigths reserved.