investorscraft@gmail.com

Intrinsic Value of Banner Corporation (BANR)

Previous Close$44.48
Intrinsic Value
Upside potential
Previous Close
$44.48

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-09-30.

  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)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %5.0NaN
Revenue, $648NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m407NaN
Operating income, $m241NaN
EBITDA, $m263NaN
Interest expense (income), $mNaN
Earnings before tax, $m241NaN
Tax expense, $m45NaN
Net income, $m195NaN

BALANCE SHEET

Cash and short-term investments, $m572NaN
Total assets, $m15833NaN
Adjusted assets (=assets-cash), $m15262NaN
Average production assets, $m529NaN
Working capital, $m-3130NaN
Total debt, $m754NaN
Total liabilities, $m14377NaN
Total equity, $m1456NaN
Debt-to-equity ratio0.517NaN
Adjusted equity ratio0.077NaN

CASH FLOW

Net income, $m195NaN
Depreciation, amort., depletion, $m22NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m238NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-9NaN
Free cash flow, $m247NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-3130
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount