|
Washington Federal ، Inc. (WAFD) DCF تقييم
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
Washington Federal, Inc. (WAFD) Bundle
اكتشف القيمة الحقيقية لواشنطن الفيدرالية ، Inc. (WAFD) مع حاسبة DCF المتقدمة! اضبط الافتراضات الرئيسية واستكشاف السيناريوهات المختلفة وتقييم آثار التغييرات على تقييم واشنطن الفيدرالي (WAFD) - كل ذلك ضمن قالب Excel واحد.
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 | 556.5 | 566.1 | 661.6 | 742.6 | 60.7 | 51.4 | 43.6 | 36.9 | 31.3 | 26.5 |
| Revenue Growth, % | 0 | 1.73 | 16.87 | 12.24 | -91.83 | -15.25 | -15.25 | -15.25 | -15.25 | -15.25 |
| EBITDA | 259.1 | 267.1 | 364.1 | 348.0 | .0 | 20.1 | 17.1 | 14.5 | 12.3 | 10.4 |
| EBITDA, % | 46.56 | 47.17 | 55.03 | 46.87 | 0 | 39.13 | 39.13 | 39.13 | 39.13 | 39.13 |
| Depreciation | 39.9 | 33.9 | 64.1 | 23.0 | 134.1 | 13.0 | 11.0 | 9.3 | 7.9 | 6.7 |
| Depreciation, % | 7.17 | 5.99 | 9.68 | 3.09 | 220.96 | 25.19 | 25.19 | 25.19 | 25.19 | 25.19 |
| EBIT | 219.2 | 233.1 | 300.0 | 325.1 | -134.1 | 7.2 | 6.1 | 5.2 | 4.4 | 3.7 |
| EBIT, % | 39.39 | 41.18 | 45.35 | 43.77 | -220.96 | 13.94 | 13.94 | 13.94 | 13.94 | 13.94 |
| Total Cash | 3,952.5 | 4,229.1 | .0 | 2,975.7 | 26.0 | 35.3 | 29.9 | 25.3 | 21.5 | 18.2 |
| 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 | -1,767.7 | -2,159.7 | 15,292.3 | -1,085.5 | .0 | -20.6 | -17.4 | -14.8 | -12.5 | -10.6 |
| Inventories, % | -317.66 | -381.51 | 2311.36 | -146.17 | 0 | -40 | -40 | -40 | -40 | -40 |
| 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 | -31.9 | -29.5 | -11.8 | -15.1 | .0 | -1.5 | -1.3 | -1.1 | -.9 | -.8 |
| Capital Expenditure, % | -5.74 | -5.21 | -1.78 | -2.03 | 0 | -2.95 | -2.95 | -2.95 | -2.95 | -2.95 |
| Tax Rate, % | 21.88 | 21.88 | 21.88 | 21.88 | 21.88 | 21.88 | 21.88 | 21.88 | 21.88 | 21.88 |
| EBITAT | 173.4 | 183.6 | 236.3 | 257.4 | -104.8 | 5.6 | 4.8 | 4.1 | 3.4 | 2.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 1,949.2 | 580.0 | -17,163.4 | 16,643.1 | -1,056.2 | 37.7 | 11.3 | 9.6 | 8.1 | 6.9 |
| WACC, % | 13.39 | 13.34 | 13.34 | 13.39 | 13.26 | 13.34 | 13.34 | 13.34 | 13.34 | 13.34 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 57.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 7 | |||||||||
| Terminal Value | 62 | |||||||||
| Present Terminal Value | 33 | |||||||||
| Enterprise Value | 90 | |||||||||
| Net Debt | 937 | |||||||||
| Equity Value | -847 | |||||||||
| Diluted Shares Outstanding, MM | 74 | |||||||||
| Equity Value Per Share | -11.40 |
What You Will Get
- Real WAFD Financial Data: Pre-filled with Washington Federal's historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Washington Federal’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive WAFD Data: Pre-loaded with Washington Federal's historical financial performance and future projections.
- Fully Customizable Variables: Modify key inputs such as loan growth, interest margins, capital ratios, and operating expenses.
- Dynamic Valuation Framework: Instant updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
- User-Centric Interface: Intuitive, organized, and tailored for both industry experts and newcomers.
How It Works
- Download: Get the pre-prepared Excel file featuring Washington Federal, Inc.'s (WAFD) financial data.
- Customize: Modify projections, including loan growth, net interest margin, and cost of capital.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various forecasts and instantly compare the results.
- Make Decisions: Leverage the valuation insights to inform your investment approach.
Why Choose Washington Federal, Inc. (WAFD)?
- Time Efficiency: Access a comprehensive banking solution without the hassle of setup.
- Enhanced Precision: Dependable financial insights and tools minimize errors in your banking needs.
- Customizable Solutions: Adjust services to align with your financial goals and expectations.
- User-Friendly Interface: Intuitive design and clear information make banking straightforward.
- Endorsed by Professionals: Preferred choice for those who prioritize accuracy and convenience.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Washington Federal, Inc. (WAFD) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Washington Federal, Inc. (WAFD).
- Consultants: Deliver professional valuation insights on Washington Federal, Inc. (WAFD) to clients quickly and accurately.
- Business Owners: Understand how financial institutions like Washington Federal, Inc. (WAFD) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Washington Federal, Inc. (WAFD).
What the Template Contains
- Pre-Filled Data: Includes Washington Federal, Inc.'s (WAFD) 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 Washington Federal, Inc.'s (WAFD) profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.
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.