F.N.B. Corporation (FNB) DCF Valuation

F.N.B. Corporation (FNB) DCF Valuation

US | Financial Services | Banks - Regional | NYSE
F.N.B. Corporation (FNB) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

F.N.B. Corporation (FNB) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Discover the true potential of F.N.B. Corporation with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how changes affect F.N.B. Corporation's valuation – all within one convenient Excel template.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 1,211.5 1,216.6 1,236.9 1,443.3 2,231.0 2,640.1 3,124.3 3,697.2 4,375.2 5,177.5
Revenue Growth, % 0 0.42369 1.66 16.69 54.57 18.34 18.34 18.34 18.34 18.34
EBITDA 504.0 390.0 561.0 616.0 .0 853.8 1,010.3 1,195.6 1,414.9 1,674.3
EBITDA, % 41.6 32.06 45.36 42.68 0 32.34 32.34 32.34 32.34 32.34
Depreciation 56.0 56.0 58.0 63.0 78.0 115.0 136.1 161.0 190.5 225.5
Depreciation, % 4.62 4.6 4.69 4.36 3.5 4.36 4.36 4.36 4.36 4.36
EBIT 448.0 334.0 503.0 553.0 -78.0 738.8 874.3 1,034.6 1,224.3 1,448.8
EBIT, % 36.98 27.45 40.67 38.31 -3.5 27.98 27.98 27.98 27.98 27.98
Total Cash 3,888.0 4,846.0 6,919.0 4,949.0 3,701.0 2,640.1 3,124.3 3,697.2 4,375.2 5,177.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 432.0 485.0 495.0 .0 .0
Account Receivables, % 35.66 39.86 40.02 0 0
Inventories -734.0 -1,411.7 -3,549.9 .0 .0 -1,376.0 -1,628.3 -1,926.9 -2,280.2 -2,698.4
Inventories, % -60.59 -116.03 -287 0 0 -52.12 -52.12 -52.12 -52.12 -52.12
Accounts Payable .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Accounts Payable, % 0 0 0 0 0 0 0 0 0 0
Capital Expenditure -46.0 -41.0 -58.0 -95.0 -88.0 -118.2 -139.9 -165.5 -195.9 -231.8
Capital Expenditure, % -3.8 -3.37 -4.69 -6.58 -3.94 -4.48 -4.48 -4.48 -4.48 -4.48
Tax Rate, % 16.95 16.95 16.95 16.95 16.95 16.95 16.95 16.95 16.95 16.95
EBITAT 368.5 278.1 404.9 439.2 -64.8 603.6 714.3 845.2 1,000.2 1,183.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 680.5 917.8 2,533.1 -2,647.7 -74.8 1,366.2 850.9 1,006.9 1,191.6 1,410.1
WACC, % 10.42 10.49 10.3 10.23 10.47 10.38 10.38 10.38 10.38 10.38
PV UFCF
SUM PV UFCF 4,347.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,438
Terminal Value 17,154
Present Terminal Value 10,467
Enterprise Value 14,815
Net Debt 2,901
Equity Value 11,914
Diluted Shares Outstanding, MM 363
Equity Value Per Share 32.83

What You Will Receive

  • Comprehensive Financial Model: F.N.B. Corporation’s actual data provides accurate DCF valuation.
  • Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates allow you to see results instantly as adjustments are made.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
  • Flexible and Reusable: Designed for adaptability, making it suitable for ongoing detailed forecasts.

Key Features

  • Comprehensive F.N.B. Financial Data: Gain access to reliable pre-loaded historical figures and future forecasts.
  • Adjustable Forecast Parameters: Modify highlighted cells for metrics like WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic recalculations for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries to help you visualize your valuation insights.
  • Designed for All Users: An easy-to-navigate layout tailored for investors, CFOs, and consultants alike.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based F.N.B. Corporation (FNB) DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates F.N.B. Corporation’s (FNB) intrinsic value.
  4. Test Scenarios: Explore various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the outcomes to inform your investment or financial assessment.

Why Choose This Calculator for F.N.B. Corporation (FNB)?

  • Accuracy: Utilizes real F.N.B. Corporation (FNB) financials for reliable data.
  • Flexibility: Tailored for users to easily adjust and experiment with inputs.
  • Time-Saving: Avoid the complexities of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use F.N.B. Corporation (FNB) Services?

  • Investors: Gain insights and make informed decisions with our comprehensive financial solutions.
  • Financial Analysts: Enhance your analysis with our robust tools designed for efficiency and accuracy.
  • Consultants: Easily customize our services for tailored client presentations and strategic recommendations.
  • Finance Enthusiasts: Expand your knowledge of banking and investment strategies through our educational resources.
  • Educators and Students: Utilize our platforms as a hands-on learning resource in finance and business courses.

What the Template Contains

  • Pre-Filled Data: Includes F.N.B. Corporation’s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze F.N.B. Corporation’s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.