|
BOK Financial Corporation (BOKF) DCF -Bewertung
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
BOK Financial Corporation (BOKF) Bundle
Unser BOKF DCF -Taschenrechner wurde für die Genauigkeit entwickelt und ermöglicht es Ihnen, die Bewertung der BOK Financial Corporation (BOKF) mithilfe der tatsächlichen Finanzdaten und der vollständigen Flexibilität zu bewerten, um alle wesentlichen Parameter für erweiterte Projektionen zu ändern.
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 | 1,888.0 | 1,831.1 | 1,818.8 | 1,974.8 | 2,636.5 | 2,889.5 | 3,166.9 | 3,470.9 | 3,804.1 | 4,169.2 |
| Revenue Growth, % | 0 | -3.01 | -0.67211 | 8.58 | 33.5 | 9.6 | 9.6 | 9.6 | 9.6 | 9.6 |
| EBITDA | 238.4 | 246.4 | 559.9 | 765.8 | 2,570.9 | 1,116.3 | 1,223.5 | 1,340.9 | 1,469.6 | 1,610.7 |
| EBITDA, % | 12.63 | 13.45 | 30.79 | 38.78 | 97.51 | 38.63 | 38.63 | 38.63 | 38.63 | 38.63 |
| Depreciation | 99.0 | 102.5 | 84.1 | 109.9 | .0 | 121.5 | 133.2 | 146.0 | 160.0 | 175.3 |
| Depreciation, % | 5.24 | 5.6 | 4.62 | 5.56 | 0 | 4.21 | 4.21 | 4.21 | 4.21 | 4.21 |
| EBIT | 139.4 | 143.9 | 475.9 | 655.9 | 2,570.9 | 994.8 | 1,090.3 | 1,194.9 | 1,309.6 | 1,435.3 |
| EBIT, % | 7.39 | 7.86 | 26.16 | 33.22 | 97.51 | 34.43 | 34.43 | 34.43 | 34.43 | 34.43 |
| Total Cash | 14,231.2 | 15,995.2 | 12,895.6 | 203.8 | 276.0 | 1,853.9 | 2,031.8 | 2,226.9 | 2,440.6 | 2,674.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | 709.8 | 285.9 | 270.4 | 296.4 | 324.8 | 356.0 | 390.1 |
| Account Receivables, % | 0 | 0 | 0 | 35.94 | 10.84 | 9.36 | 9.36 | 9.36 | 9.36 | 9.36 |
| Inventories | -6,287.3 | -12,278.0 | -6,185.0 | .0 | .0 | -1,733.7 | -1,900.1 | -2,082.5 | -2,282.4 | -2,501.5 |
| Inventories, % | -333.01 | -670.52 | -340.06 | 0 | 0 | -60 | -60 | -60 | -60 | -60 |
| Accounts Payable | 581.3 | 433.7 | 444.3 | 339.0 | 352.3 | 632.4 | 693.1 | 759.7 | 832.6 | 912.5 |
| Accounts Payable, % | 30.79 | 23.69 | 24.43 | 17.17 | 13.36 | 21.89 | 21.89 | 21.89 | 21.89 | 21.89 |
| Capital Expenditure | -141.1 | -204.3 | -215.0 | -165.9 | .0 | -224.6 | -246.1 | -269.7 | -295.6 | -324.0 |
| Capital Expenditure, % | -7.48 | -11.16 | -11.82 | -8.4 | 0 | -7.77 | -7.77 | -7.77 | -7.77 | -7.77 |
| Tax Rate, % | 21.46 | 21.46 | 21.46 | 21.46 | 21.46 | 21.46 | 21.46 | 21.46 | 21.46 | 21.46 |
| EBITAT | 107.6 | 111.7 | 375.0 | 509.5 | 2,019.2 | 775.6 | 850.0 | 931.6 | 1,021.1 | 1,119.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 6,934.1 | 5,853.0 | -5,838.3 | -6,546.7 | 2,456.4 | 2,701.9 | 938.3 | 1,028.3 | 1,127.1 | 1,235.2 |
| WACC, % | 17.52 | 17.59 | 17.75 | 17.6 | 17.72 | 17.64 | 17.64 | 17.64 | 17.64 | 17.64 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,743.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 1,260 | |||||||||
| Terminal Value | 8,058 | |||||||||
| Present Terminal Value | 3,577 | |||||||||
| Enterprise Value | 8,321 | |||||||||
| Net Debt | 1,709 | |||||||||
| Equity Value | 6,612 | |||||||||
| Diluted Shares Outstanding, MM | 64 | |||||||||
| Equity Value Per Share | 103.72 |
What You Will Get
- Real BOKF Financial Data: Pre-filled with BOK Financial Corporation’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 BOK Financial Corporation’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
- Customizable Financial Inputs: Adjust essential metrics such as loan growth, net interest margin, and operating expenses.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
- High Precision Accuracy: Leverages BOK Financial Corporation’s (BOKF) actual financial data for credible valuation results.
- Seamless Scenario Analysis: Easily evaluate various assumptions and analyze different outcomes.
- Efficiency Booster: Streamline the valuation process without the hassle of constructing intricate models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review BOK Financial Corporation's (BOKF) pre-filled financial data and forecasts.
- Step 3: Modify critical inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Watch the DCF model update instantly as you adjust your assumptions.
- Step 5: Analyze the outputs and utilize the results for your investment decisions.
Why Choose This Calculator?
- Accurate Data: Real BOK Financial Corporation (BOKF) financials ensure reliable valuation results.
- Customizable: Adjust key parameters like growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-built calculations save you the effort of starting from scratch.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the finance sector.
- User-Friendly: Intuitive design and step-by-step guidance make it accessible for all users.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for analyzing BOK Financial Corporation (BOKF) portfolios.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Deliver precise valuation insights for BOK Financial Corporation (BOKF) to clients.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Banking Enthusiasts: Gain insights into the valuation processes of financial institutions like BOK Financial Corporation (BOKF).
What the Template Contains
- Historical Data: Includes BOK Financial Corporation’s (BOKF) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate BOK Financial Corporation’s (BOKF) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital specific to BOK Financial Corporation (BOKF).
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions relevant to BOK Financial Corporation (BOKF).
- Quarterly and Annual Statements: A complete breakdown of BOK Financial Corporation’s (BOKF) financials.
- Interactive Dashboard: Visualize valuation results and projections for BOK Financial Corporation (BOKF) 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.