FMP

FMP

Enter

BCTF - Bancorp 34, Inc.

photo-url-https://images.financialmodelingprep.com/symbol/BCTF.png

Bancorp 34, Inc.

BCTF

PNK

Bancorp 34, Inc. operates as the holding company for Bank 34 that offers various banking products and services to individuals and businesses in the United States. It accepts various deposit products, such as savings accounts, checking accounts, money market accounts, demand deposits, NOW accounts, and individual retirement accounts, as well as certificates of deposit. The company also provides small business financing services; small business administration loans; owner-occupied real estate financing and long term financing services; working capital, equipment, and manufacturing loans; commercial real estate, multi-family, office, industrial, and construction loans, as well as financing for mobile home parks; personal and mortgage loans; lines of credit; United States Department of Agriculture loans; and investor pools of single family rentals. In addition, it offers credit and debit cards; safe deposit boxes; and merchant card processing and e-banking services. The company operates through its network of four full-service branches in Alamogordo and Las Cruces, southern New Mexico; and Scottsdale and Peoria, Arizona. Bancorp 34, Inc. was founded in 1934 and is headquartered in Scottsdale, Arizona.

12.88 USD

0.35 (2.72%)

Free Cash Flow

Year

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

Revenue

15.15M

16.98M

20.03M

19.18M

11.68M

11.29M

10.92M

10.56M

10.21M

9.87M

Revenue %

-

12.09

17.97

-4.22

-39.1

-3.32

-3.32

-3.32

-3.32

Operating Cash Flow

31.99M

3.03M

7.19M

9.76M

910k

4.8M

4.64M

4.49M

4.34M

4.19M

Operating Cash Flow %

211.21

17.87

35.87

50.88

7.79

42.48

42.48

42.48

42.48

Cap Ex

-20.04k

-76.89k

-207.36k

-684k

-226k

-160.85k

-155.52k

-150.37k

-145.38k

-140.56k

Cap Ex %

-0.13

-0.45

-1.04

-3.57

-1.93

-1.42

-1.42

-1.42

-1.42

Free Cash Flow

31.97M

2.96M

6.98M

9.08M

684k

4.64M

4.48M

4.33M

4.19M

4.05M

Weighted Average Cost Of Capital

Price

12.88

Beta

Diluted Shares Outstanding

4.03M

Costof Debt

23.29

Tax Rate

After Tax Cost Of Debt

20.55

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

55.61M

Total Equity

51.87M

Total Capital

107.47M

Debt Weighting

51.74

Equity Weighting

48.26

Wacc

12.56

Build Up Free Cash Flow

Year

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

Revenue

15.15M

16.98M

20.03M

19.18M

11.68M

11.29M

10.92M

10.56M

10.21M

9.87M

Operating Cash Flow

31.99M

3.03M

7.19M

9.76M

910k

4.8M

4.64M

4.49M

4.34M

4.19M

Cap Ex

-20.04k

-76.89k

-207.36k

-684k

-226k

-160.85k

-155.52k

-150.37k

-145.38k

-140.56k

Free Cash Flow

31.97M

2.96M

6.98M

9.08M

684k

4.64M

4.48M

4.33M

4.19M

4.05M

Wacc

12.56

12.56

12.56

12.56

12.56

Pv Lfcf

4.12M

3.54M

3.04M

2.61M

2.24M

Sum Pv Lfcf

15.55M

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

12.56

Free Cash Flow T1

4.13M

Terminal Value

39.13M

Present Terminal Value

21.65M

Intrinsic Value

Enterprise Value

37.21M

Net Debt

28.42M

Equity Value

8.78M

Diluted Shares Outstanding

4.03M

Equity Value Per Share

2.18

Projected DCF

2.18 -4.908%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedinfacebookinstagram
2017-2024 © Financial Modeling Prep