|
Zions Bancorporation ، تقييم الرابطة الوطنية (Zion) 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
Zions Bancorporation, National Association (ZION) Bundle
تبسيط تقييم Zions Bancorporation ، الجمعية الوطنية (Zion) مع هذه الحاسبة DCF القابلة للتخصيص! يضم Zions Bancorporation Real Bancorporation ، الجمعية الوطنية (Zion) المالية والمدخلات المتوقعة القابلة للتعديل ، يمكنك اختبار السيناريوهات واكتشاف Zions Bancorporation ، القيمة العادلة للجمعية الوطنية (Zion) في دقائق.
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 | 2,789.0 | 2,911.0 | 3,337.0 | 2,705.0 | 4,293.0 | 4,923.8 | 5,647.3 | 6,477.1 | 7,428.8 | 8,520.4 |
| Revenue Growth, % | 0 | 4.37 | 14.63 | -18.94 | 58.71 | 14.69 | 14.69 | 14.69 | 14.69 | 14.69 |
| EBITDA | 758.0 | 1,432.0 | 1,262.0 | 1,026.0 | 1,012.0 | 1,730.2 | 1,984.4 | 2,276.0 | 2,610.4 | 2,993.9 |
| EBITDA, % | 27.18 | 49.19 | 37.82 | 37.93 | 23.57 | 35.14 | 35.14 | 35.14 | 35.14 | 35.14 |
| Depreciation | 86.0 | -14.0 | 110.0 | 140.0 | .0 | 109.1 | 125.1 | 143.5 | 164.5 | 188.7 |
| Depreciation, % | 3.08 | -0.48093 | 3.3 | 5.18 | 0 | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 |
| EBIT | 672.0 | 1,446.0 | 1,152.0 | 886.0 | 1,012.0 | 1,621.1 | 1,859.3 | 2,132.5 | 2,445.8 | 2,805.2 |
| EBIT, % | 24.09 | 49.67 | 34.52 | 32.75 | 23.57 | 32.92 | 32.92 | 32.92 | 32.92 | 32.92 |
| Total Cash | 1,883.0 | 11,250.0 | 2,462.0 | 2,252.0 | 9,129.0 | 4,180.8 | 4,795.1 | 5,499.7 | 6,307.8 | 7,234.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 320.0 | 327.0 | 386.0 | 383.0 | 377.0 | 563.4 | 646.2 | 741.2 | 850.1 | 975.0 |
| Account Receivables, % | 11.47 | 11.23 | 11.57 | 14.16 | 8.78 | 11.44 | 11.44 | 11.44 | 11.44 | 11.44 |
| 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 | -171.0 | -206.0 | -190.0 | -113.0 | .0 | -227.3 | -260.7 | -299.0 | -342.9 | -393.3 |
| Capital Expenditure, % | -6.13 | -7.08 | -5.69 | -4.18 | 0 | -4.62 | -4.62 | -4.62 | -4.62 | -4.62 |
| Tax Rate, % | 22.53 | 22.53 | 22.53 | 22.53 | 22.53 | 22.53 | 22.53 | 22.53 | 22.53 | 22.53 |
| EBITAT | 539.0 | 1,129.0 | 907.0 | 680.0 | 784.0 | 1,268.5 | 1,454.9 | 1,668.6 | 1,913.8 | 2,195.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 134.0 | 902.0 | 768.0 | 710.0 | 790.0 | 963.8 | 1,236.5 | 1,418.2 | 1,626.5 | 1,865.5 |
| WACC, % | 17.49 | 17.18 | 17.27 | 16.98 | 17.09 | 17.2 | 17.2 | 17.2 | 17.2 | 17.2 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,309.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 1,903 | |||||||||
| Terminal Value | 12,518 | |||||||||
| Present Terminal Value | 5,661 | |||||||||
| Enterprise Value | 9,970 | |||||||||
| Net Debt | 4,782 | |||||||||
| Equity Value | 5,188 | |||||||||
| Diluted Shares Outstanding, MM | 147 | |||||||||
| Equity Value Per Share | 35.24 |
What You Will Get
- Real ZION Financial Data: Pre-filled with Zions Bancorporation’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 Zions Bancorporation’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 ZION Data: Pre-loaded with Zions Bancorporation's historical financials and future projections.
- Customizable Assumptions: Modify key inputs such as loan growth, interest rates, operating expenses, and capital reserves.
- Interactive Valuation Framework: Automatically recalculates Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- Intuitive Interface: Designed for ease of use, catering to both industry professionals and newcomers.
How It Works
- Download the Template: Get immediate access to the Excel-based ZIONS DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other factors.
- Instant Calculations: The model automatically recalculates Zions Bancorporation's intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
- Analyze and Decide: Leverage the results to inform your investment or financial strategy.
Why Choose Zions Bancorporation Calculator?
- Accuracy: Reliable Zions financials guarantee precise data.
- Flexibility: Tailored for users to easily test and adjust inputs.
- Time-Saving: Eliminate the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with CFO-level accuracy and user experience in focus.
- User-Friendly: Intuitive interface, suitable for those without extensive financial modeling knowledge.
Who Should Use This Product?
- Investors: Assess Zions Bancorporation's (ZION) fair value to inform investment strategies.
- CFOs: Utilize a sophisticated DCF model for accurate financial reporting and analysis.
- Consultants: Easily customize the template for client valuation reports related to Zions Bancorporation.
- Entrepreneurs: Understand financial modeling practices employed by leading banks like Zions Bancorporation.
- Educators: Incorporate it as a resource to teach valuation techniques and principles.
What the Template Contains
- Historical Data: Includes Zions Bancorporation’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Zions Bancorporation’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 Zions Bancorporation’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.