Intrinsic value of Guaranty Federal Bancshares, Inc. (GFED)

[per Chepakovich valuation model]

other valuations of GFED

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

Previous Close$24.10
Intrinsic Value
Upside potential
Previous Close
$24.10

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, %-2.7NaN
Revenue, $51NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m43NaN
Operating income, $m8NaN
EBITDA, $m12NaN
Interest expense (income), $mNaN
Earnings before tax, $m8NaN
Tax expense, $m1NaN
Net income, $m7NaN

BALANCE SHEET

Cash and short-term investments, $m153NaN
Total assets, $m1146NaN
Adjusted assets (=assets-cash), $m993NaN
Average production assets, $m22NaN
Working capital, $m-37NaN
Total debt, $m101NaN
Total liabilities, $m1057NaN
Total equity, $m89NaN
Debt-to-equity ratio1.136NaN
Adjusted equity ratio-0.065NaN

CASH FLOW

Net income, $m7NaN
Depreciation, amort., depletion, $m4NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m5NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1NaN
Free cash flow, $m5NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-37
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN