Intrinsic value of International Bancshares Corporation (IBOC)

[per Chepakovich valuation model]

other valuations of IBOC

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

Previous Close$37.76
Intrinsic Value
Upside potential
Previous Close
$37.76

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, %-10.8NaN
Revenue, $578NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m366NaN
Operating income, $m212NaN
EBITDA, $m279NaN
Interest expense (income), $mNaN
Earnings before tax, $m212NaN
Tax expense, $m44NaN
Net income, $m167NaN

BALANCE SHEET

Cash and short-term investments, $m1997NaN
Total assets, $m14029NaN
Adjusted assets (=assets-cash), $m12032NaN
Average production assets, $m776NaN
Working capital, $m-1682NaN
Total debt, $m571NaN
Total liabilities, $m11851NaN
Total equity, $m2178NaN
Debt-to-equity ratio0.262NaN
Adjusted equity ratio0.015NaN

CASH FLOW

Net income, $m167NaN
Depreciation, amort., depletion, $m67NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m305NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-6NaN
Free cash flow, $m311NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-1682
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN