|
شركة Trustmark Corporation (TRMK) DCF
US | Financial Services | Banks - Regional | NASDAQ
|
- ✓ 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
Trustmark Corporation (TRMK) Bundle
ابسط تقييم شركة Trustmark Corporation (TRMK) باستخدام حاسبة DCF القابلة للتخصيص! مع البيانات المالية الحقيقية لشركة Trustmark Corporation (TRMK) ومدخلات التوقعات القابلة للتعديل، يمكنك اختبار السيناريوهات والكشف عن القيمة العادلة لشركة Trustmark Corporation (TRMK) في دقائق فقط.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 622.1 | 555.4 | 46.5 | 735.3 | 455.5 | 409.4 | 368.1 | 330.9 | 297.5 | 267.4 |
| Revenue Growth, % | 0 | -10.73 | -91.62 | 1480.79 | -38.05 | -10.1 | -10.1 | -10.1 | -10.1 | -10.1 |
| EBITDA | 231.1 | 205.8 | 69.9 | .0 | .0 | 142.7 | 128.2 | 115.3 | 103.6 | 93.2 |
| EBITDA, % | 37.15 | 37.05 | 150.21 | 0 | 0 | 34.84 | 34.84 | 34.84 | 34.84 | 34.84 |
| Depreciation | 17.9 | 17.9 | 17.6 | 35.8 | 38.1 | 46.9 | 42.1 | 37.9 | 34.0 | 30.6 |
| Depreciation, % | 2.87 | 3.23 | 37.91 | 4.86 | 8.36 | 11.45 | 11.45 | 11.45 | 11.45 | 11.45 |
| EBIT | 213.3 | 187.9 | 52.2 | -35.8 | -38.1 | 126.8 | 114.0 | 102.5 | 92.2 | 82.8 |
| EBIT, % | 34.28 | 33.83 | 112.3 | -4.86 | -8.36 | 30.98 | 30.98 | 30.98 | 30.98 | 30.98 |
| Total Cash | 3,944.3 | 5,505.7 | 619.8 | 2,738.4 | 2,259.8 | 409.4 | 368.1 | 330.9 | 297.5 | 267.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | -30.8 | -31.2 | -34.0 | -48.7 | -28.6 | -79.1 | -71.1 | -63.9 | -57.5 | -51.7 |
| Capital Expenditure, % | -4.96 | -5.62 | -73.13 | -6.62 | -6.28 | -19.32 | -19.32 | -19.32 | -19.32 | -19.32 |
| Tax Rate, % | -554.81 | -554.81 | -554.81 | -554.81 | -554.81 | -554.81 | -554.81 | -554.81 | -554.81 | -554.81 |
| EBITAT | 179.8 | 157.8 | 50.9 | -30.0 | -249.3 | 114.1 | 102.5 | 92.2 | 82.9 | 74.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 166.8 | 144.6 | 34.5 | -42.9 | -239.8 | 81.8 | 73.6 | 66.1 | 59.5 | 53.5 |
| WACC, % | 18.23 | 18.18 | 20.08 | 18.16 | 20.43 | 19.02 | 19.02 | 19.02 | 19.02 | 19.02 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 211.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 55 | |||||||||
| Terminal Value | 320 | |||||||||
| Present Terminal Value | 134 | |||||||||
| Enterprise Value | 346 | |||||||||
| Net Debt | -139 | |||||||||
| Equity Value | 485 | |||||||||
| Diluted Shares Outstanding, MM | 61 | |||||||||
| Equity Value Per Share | 7.90 |
What You Will Receive
- Adjustable Forecast Variables: Effortlessly modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Current Financial Data: Trustmark Corporation’s financial metrics pre-loaded to facilitate your analysis.
- Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Tailorable and Professional: A refined Excel model that caters to your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive Financial Data: Gain access to precise pre-loaded historical figures and future estimations for Trustmark Corporation (TRMK).
- Adjustable Forecast Parameters: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
- Automated Calculations: Instant updates for DCF, Net Present Value (NPV), and cash flow evaluations.
- User-Friendly Dashboard: Clear charts and summaries designed to help you interpret your valuation findings.
- Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.
How It Works
- Download: Access the ready-to-use Excel file featuring Trustmark Corporation’s (TRMK) financial data.
- Customize: Tailor forecasts, including revenue growth, EBITDA %, and WACC to your preferences.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate multiple projections and compare results instantly.
- Make Decisions: Utilize the valuation outcomes to inform your investment strategy.
Why Choose This Calculator for Trustmark Corporation (TRMK)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and investment consultants.
- Accurate Financial Data: Trustmark’s historical and projected financials preloaded for precise calculations.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly Interface: Clear, step-by-step guidance to assist you throughout the process.
Who Should Use This Product?
- Investors: Assess Trustmark Corporation’s (TRMK) valuation before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial forecasts.
- Startup Founders: Understand the valuation strategies of established companies like Trustmark Corporation.
- Consultants: Create detailed valuation reports for your clientele.
- Students and Educators: Utilize real data from Trustmark Corporation to teach and apply valuation practices.
What the Template Contains
- Historical Data: Includes Trustmark Corporation’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Trustmark Corporation’s intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Trustmark Corporation’s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.