investorscraft@gmail.com

Intrinsic Value of Allegiance Bancshares, Inc. (ABTX)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-06-30.

  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)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %4.7NaN
Revenue, $262NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m162NaN
Operating income, $m100NaN
EBITDA, $m115NaN
Interest expense (income), $mNaN
Earnings before tax, $m100NaN
Tax expense, $m18NaN
Net income, $m82NaN

BALANCE SHEET

Cash and short-term investments, $m758NaN
Total assets, $m7105NaN
Adjusted assets (=assets-cash), $m6347NaN
Average production assets, $m307NaN
Working capital, $m-1285NaN
Total debt, $m209NaN
Total liabilities, $m6288NaN
Total equity, $m816NaN
Debt-to-equity ratio0.256NaN
Adjusted equity ratio0.010NaN

CASH FLOW

Net income, $m82NaN
Depreciation, amort., depletion, $m15NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m107NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1NaN
Free cash flow, $m109NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-1285
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount