FMP
FFBW, Inc.
FFBW
OTC
FFBW, Inc. operates as the holding company for First Federal Bank of Wisconsin that provides banking products and services in the United States. It offers deposit accounts, including noninterest-bearing and interest-bearing checking accounts, money market accounts, statement savings, and health savings, as well as certificates of deposit. The company also provides various loans, which include one- to four family owner-occupied and investor-owned residential real estate, multifamily residential real estate, commercial real estate, commercial and industrial, and commercial development loans, as well as consumer loans, such as home equity lines of credit, new and used automobile loans, boat loans, recreational vehicle loans, and loans secured by certificates of deposit. It operates through three full-service banking offices in Waukesha County, Wisconsin, and Milwaukee County. FFBW, Inc. was founded in 1922 and is based in Brookfield, Wisconsin.
13.32 USD
0 (0%)
Operating Data
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
10.65M
11.61M
12.53M
11.86M
11.98M
12.36M
12.75M
13.16M
13.57M
14M
Revenue %
-
9.03
7.91
-5.36
1.06
3.16
3.16
3.16
3.16
Ebitda
2.69M
2.92M
3.57M
2.91M
-
2.56M
2.64M
2.72M
2.81M
2.9M
Ebitda %
25.31
25.17
28.52
24.53
-
20.71
20.71
20.71
20.71
Ebit
2.38M
2.52M
3.13M
2.4M
-
2.21M
2.28M
2.35M
2.42M
2.5M
Ebit %
22.36
21.71
24.97
20.22
-
17.85
17.85
17.85
17.85
Depreciation
314k
401k
444k
511k
-
352.45k
363.58k
375.07k
386.92k
399.15k
Depreciation %
2.95
3.45
3.54
4.31
-
2.85
2.85
2.85
2.85
Balance Sheet
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Total Cash
105.72M
115.4M
58.22M
46.84M
6.13M
11.15M
11.51M
11.87M
12.24M
12.63M
Total Cash %
992.79
993.89
464.66
395.03
51.15
90.23
90.23
90.23
90.23
Receivables
995k
813k
927k
1.04M
-
804.31k
829.72k
855.94k
882.99k
910.89k
Receivables %
9.34
7
7.4
8.79
-
6.51
6.51
6.51
6.51
Inventories
-42.6M
-67.81M
-11.81M
-
-
-7.28M
-7.51M
-7.74M
-7.99M
-8.24M
Inventories %
-400.03
-584.06
-94.29
-
-
-58.86
-58.86
-58.86
-58.86
Payable
17k
7k
21k
204k
-
52.12k
53.76k
55.46k
57.22k
59.02k
Payable %
0.16
0.06
0.17
1.72
-
0.42
0.42
0.42
0.42
Cap Ex
-56k
-207k
-1.51M
-150k
-138k
-414.79k
-427.9k
-441.42k
-455.37k
-469.76k
Cap Ex %
-0.53
-1.78
-12.05
-1.27
-1.15
-3.36
-3.36
-3.36
-3.36
Weighted Average Cost Of Capital
Price
13.32
Beta
Diluted Shares Outstanding
4.45M
Costof Debt
4.15
Tax Rate
After Tax Cost Of Debt
3.36
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
0
Total Equity
59.3M
Total Capital
59.3M
Debt Weighting
0
Equity Weighting
100
Wacc
5.09
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
10.65M
11.61M
12.53M
11.86M
11.98M
12.36M
12.75M
13.16M
13.57M
14M
Ebitda
2.69M
2.92M
3.57M
2.91M
-
2.56M
2.64M
2.72M
2.81M
2.9M
Ebit
2.38M
2.52M
3.13M
2.4M
-
2.21M
2.28M
2.35M
2.42M
2.5M
Tax Rate
19.02
19.02
19.02
19.02
19.02
19.02
19.02
19.02
19.02
19.02
Ebiat
1.82M
1.9M
2.34M
1.51M
-
1.64M
1.69M
1.74M
1.8M
1.85M
Depreciation
314k
401k
444k
511k
-
352.45k
363.58k
375.07k
386.92k
399.15k
Receivables
995k
813k
927k
1.04M
-
804.31k
829.72k
855.94k
882.99k
910.89k
Inventories
-42.6M
-67.81M
-11.81M
-
-
-7.28M
-7.51M
-7.74M
-7.99M
-8.24M
Payable
17k
7k
21k
204k
-
52.12k
53.76k
55.46k
57.22k
59.02k
Cap Ex
-56k
-207k
-1.51M
-150k
-138k
-414.79k
-427.9k
-441.42k
-455.37k
-469.76k
Ufcf
43.7M
27.48M
-54.83M
-9.88M
700k
8.1M
1.83M
1.89M
1.95M
2.01M
Wacc
5.09
5.09
5.09
5.09
5.09
Pv Ufcf
7.7M
1.66M
1.63M
1.6M
1.57M
Sum Pv Ufcf
14.15M
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
5.09
Free Cash Flow T1
2.05M
Terminal Value
66.2M
Present Terminal Value
51.64M
Intrinsic Value
Enterprise Value
65.79M
Net Debt
-6.13M
Equity Value
71.92M
Diluted Shares Outstanding
4.45M
Equity Value Per Share
16.15
Projected DCF
16.15 0.175%
