investorscraft@gmail.com

Intrinsic Value of AXOS FINANCIAL, INC (AX)

Previous Close$52.06
Intrinsic Value
Upside potential
Previous Close
$52.06

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-06-30 and quarterly data as of 2023-06-30.

  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 year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %65.3NaN
Revenue, $1278NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m832NaN
Operating income, $m445NaN
EBITDA, $m467NaN
Interest expense (income), $mNaN
Earnings before tax, $m432NaN
Tax expense, $m125NaN
Net income, $m307NaN

BALANCE SHEET

Cash and short-term investments, $m2383NaN
Total assets, $m20348NaN
Adjusted assets (=assets-cash), $m17966NaN
Average production assets, $m232NaN
Working capital, $m1863NaN
Total debt, $m522NaN
Total liabilities, $m18431NaN
Total equity, $m1917NaN
Debt-to-equity ratio0.272NaN
Adjusted equity ratio-0.026NaN

CASH FLOW

Net income, $m307NaN
Depreciation, amort., depletion, $m22NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m188NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-30NaN
Free cash flow, $m218NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1863
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount