investorscraft@gmail.com

Intrinsic Value of Citizens & Northern Corp (CZNC)

Previous Close$16.68
Intrinsic Value
Upside potential
Previous Close
$16.68

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, %6.1NaN
Revenue, $117NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m85NaN
Operating income, $m32NaN
EBITDA, $m36NaN
Interest expense (income), $mNaN
Earnings before tax, $m32NaN
Tax expense, $m6NaN
Net income, $m26NaN

BALANCE SHEET

Cash and short-term investments, $m55NaN
Total assets, $m2454NaN
Adjusted assets (=assets-cash), $m2399NaN
Average production assets, $m77NaN
Working capital, $m-316NaN
Total debt, $m192NaN
Total liabilities, $m2205NaN
Total equity, $m249NaN
Debt-to-equity ratio0.769NaN
Adjusted equity ratio0.118NaN

CASH FLOW

Net income, $m26NaN
Depreciation, amort., depletion, $m4NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m35NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-3NaN
Free cash flow, $m38NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-316
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount