|
HSBC Holdings PLC (HSBC) DCF -Bewertung
GB | Financial Services | Banks - Diversified | NYSE
|
- ✓ 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
HSBC Holdings plc (HSBC) Bundle
Unser (HSBC) DCF -Taschenrechner (HSBC) ermöglicht es Ihnen, die Bewertung von HSBC Holdings PLC mit authentischen Finanzdaten zu bewerten und vollständige Flexibilität zu bieten, 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 | 63,223.0 | 64,236.0 | 67,013.0 | 63,019.0 | 67,606.0 | 68,830.4 | 70,076.9 | 71,346.0 | 72,638.1 | 73,953.6 |
| Revenue Growth, % | 0 | 1.6 | 4.32 | -5.96 | 7.28 | 1.81 | 1.81 | 1.81 | 1.81 | 1.81 |
| EBITDA | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 5,241.0 | 4,286.0 | 3,850.0 | 3,466.0 | 4,080.0 | 4,438.5 | 4,518.8 | 4,600.7 | 4,684.0 | 4,768.8 |
| Depreciation, % | 8.29 | 6.67 | 5.75 | 5.5 | 6.03 | 6.45 | 6.45 | 6.45 | 6.45 | 6.45 |
| EBIT | -5,241.0 | -4,286.0 | -3,850.0 | -3,466.0 | -4,080.0 | -4,438.5 | -4,518.8 | -4,600.7 | -4,684.0 | -4,768.8 |
| EBIT, % | -8.29 | -6.67 | -5.75 | -5.5 | -6.03 | -6.45 | -6.45 | -6.45 | -6.45 | -6.45 |
| Total Cash | 308,575.0 | 407,154.0 | 350,051.0 | 307,030.0 | 284,515.0 | 68,830.4 | 70,076.9 | 71,346.0 | 72,638.1 | 73,953.6 |
| 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 | -3,510.0 | -3,565.0 | -4,410.0 | -3,695.0 | -3,886.0 | -4,032.6 | -4,105.6 | -4,180.0 | -4,255.7 | -4,332.8 |
| Capital Expenditure, % | -5.55 | -5.55 | -6.58 | -5.86 | -5.75 | -5.86 | -5.86 | -5.86 | -5.86 | -5.86 |
| Tax Rate, % | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 | 25.78 |
| EBITAT | -3,122.4 | -3,155.0 | -3,417.5 | -2,687.7 | -3,028.1 | -3,317.4 | -3,377.5 | -3,438.7 | -3,501.0 | -3,564.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,391.4 | -2,434.0 | -3,977.5 | -2,916.7 | -2,834.1 | -2,911.6 | -2,964.3 | -3,018.0 | -3,072.7 | -3,128.3 |
| WACC, % | 6.37 | 6.37 | 6.37 | 6.37 | 6.37 | 6.37 | 6.37 | 6.37 | 6.37 | 6.37 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -12,563.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -3,191 | |||||||||
| Terminal Value | -73,078 | |||||||||
| Present Terminal Value | -53,674 | |||||||||
| Enterprise Value | -66,237 | |||||||||
| Net Debt | -284,515 | |||||||||
| Equity Value | 218,278 | |||||||||
| Diluted Shares Outstanding, MM | 18,151 | |||||||||
| Equity Value Per Share | 12.03 |
What You Will Get
- Real HSBC Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on HSBC’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- 🔍 Real-Life HSBC Financials: Pre-filled historical and projected data for HSBC Holdings plc (HSBC).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate HSBC’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize HSBC’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the prebuilt Excel template with HSBC’s data included.
- Step 2: Explore the pre-filled sheets and understand the key metrics.
- Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view recalculated results, including HSBC’s intrinsic value.
- Step 5: Make informed investment decisions or generate reports using the outputs.
Why Choose This Calculator?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and consultants.
- Comprehensive Data: HSBC’s historical and projected financials are preloaded for precision.
- Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Clear Results: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance ensures a smooth experience.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling HSBC stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for HSBC (HSBC).
- Consultants: Deliver professional valuation insights for HSBC (HSBC) to clients quickly and accurately.
- Business Owners: Understand how large financial institutions like HSBC (HSBC) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to HSBC (HSBC).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled HSBC Holdings plc (HSBC) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models illustrating intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for HSBC Holdings plc (HSBC).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy result analysis.
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.