Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of United Community Banks, Inc. (UCBI)

Previous Close$28.76
Intrinsic Value$35.00
Upside potential  +22%
Previous Close
$28.76
Intrinsic Value
$35.00*
Potential        
+22%

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)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %29.1NaN
Revenue, $951NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m575NaN
Operating income, $m375NaN
EBITDA, $m422NaN
Interest expense (income), $mNaN
Earnings before tax, $m348NaN
Tax expense, $m79NaN
Net income, $m269NaN

BALANCE SHEET

Cash and short-term investments, $m647NaN
Total assets, $m24009NaN
Adjusted assets (=assets-cash), $m23362NaN
Average production assets, $m898NaN
Working capital, $m-4425NaN
Total debt, $m1596NaN
Total liabilities, $m21308NaN
Total equity, $m2701NaN
Debt-to-equity ratio0.591NaN
Adjusted equity ratio0.119NaN

CASH FLOW

Net income, $m269NaN
Depreciation, amort., depletion, $m47NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m607NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-33NaN
Free cash flow, $m640NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-4425
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount