investorscraft@gmail.com

Intrinsic Value of Byline Bancorp, Inc. (BY)

Previous Close$21.12
Intrinsic Value
Upside potential
Previous Close
$21.12

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 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)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %11.0NaN
Revenue, $359NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m244NaN
Operating income, $m115NaN
EBITDA, $m126NaN
Interest expense (income), $mNaN
Earnings before tax, $m114NaN
Tax expense, $m27NaN
Net income, $m88NaN

BALANCE SHEET

Cash and short-term investments, $m179NaN
Total assets, $m7363NaN
Adjusted assets (=assets-cash), $m7184NaN
Average production assets, $m243NaN
Working capital, $m-350NaN
Total debt, $m1269NaN
Total liabilities, $m6597NaN
Total equity, $m766NaN
Debt-to-equity ratio1.657NaN
Adjusted equity ratio0.171NaN

CASH FLOW

Net income, $m88NaN
Depreciation, amort., depletion, $m11NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m220NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-0NaN
Free cash flow, $m221NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-350
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount