|
Pinnacle Financial Partners, Inc. (PNFP) 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
Pinnacle Financial Partners, Inc. (PNFP) Bundle
Vereinfachen Sie die Bewertung von Pinnacle Financial Partners, Inc. (PNFP) mit diesem anpassbaren DCF -Taschenrechner! Mit Real Pinnacle Financial Partners, Inc. (PNFP) Financials und einstellbaren Prognoseeingaben können Sie Szenarien testen und Pinnacle Financial Partners, Inc. (PNFP) in Minuten aufdecken.
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 | 1,056.1 | 1,205.9 | 1,400.0 | 1,601.8 | 2,698.1 | 3,461.2 | 4,440.2 | 5,696.1 | 7,307.3 | 9,374.1 |
| Revenue Growth, % | 0 | 14.18 | 16.1 | 14.42 | 68.44 | 28.28 | 28.28 | 28.28 | 28.28 | 28.28 |
| EBITDA | 416.6 | 705.2 | 759.8 | .0 | .0 | 1,053.6 | 1,351.6 | 1,733.8 | 2,224.2 | 2,853.4 |
| EBITDA, % | 39.44 | 58.48 | 54.27 | 0 | 0 | 30.44 | 30.44 | 30.44 | 30.44 | 30.44 |
| Depreciation | 45.2 | 32.3 | 36.5 | 78.7 | .0 | 100.2 | 128.6 | 165.0 | 211.6 | 271.5 |
| Depreciation, % | 4.28 | 2.68 | 2.61 | 4.91 | 0 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 |
| EBIT | 371.4 | 672.8 | 723.3 | -78.7 | .0 | 953.3 | 1,223.0 | 1,568.9 | 2,012.6 | 2,581.9 |
| EBIT, % | 35.16 | 55.8 | 51.66 | -4.91 | 0 | 27.54 | 27.54 | 27.54 | 27.54 | 27.54 |
| Total Cash | 7,312.2 | 8,933.2 | 4,704.8 | 2,143.5 | 5,902.7 | 3,461.2 | 4,440.2 | 5,696.1 | 7,307.3 | 9,374.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 104.1 | 98.8 | 161.2 | 217.5 | 214.1 | 353.6 | 453.6 | 581.9 | 746.4 | 957.6 |
| Account Receivables, % | 9.86 | 8.19 | 11.51 | 13.58 | 7.93 | 10.22 | 10.22 | 10.22 | 10.22 | 10.22 |
| Inventories | -4,077.9 | -5,208.9 | .0 | .0 | .0 | -1,384.5 | -1,776.1 | -2,278.5 | -2,922.9 | -3,749.6 |
| Inventories, % | -386.13 | -431.96 | 0 | 0 | 0 | -40 | -40 | -40 | -40 | -40 |
| Accounts Payable | 24.9 | 12.5 | 19.5 | 67.0 | 55.6 | 76.4 | 98.0 | 125.7 | 161.2 | 206.8 |
| Accounts Payable, % | 2.36 | 1.04 | 1.39 | 4.18 | 2.06 | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 |
| Capital Expenditure | -39.8 | -23.2 | -64.3 | -78.3 | .0 | -105.0 | -134.7 | -172.8 | -221.7 | -284.4 |
| Capital Expenditure, % | -3.76 | -1.92 | -4.6 | -4.89 | 0 | -3.03 | -3.03 | -3.03 | -3.03 | -3.03 |
| Tax Rate, % | 18.26 | 18.26 | 18.26 | 18.26 | 18.26 | 18.26 | 18.26 | 18.26 | 18.26 | 18.26 |
| EBITAT | 312.3 | 544.3 | 581.5 | -62.0 | .0 | 773.8 | 992.7 | 1,273.5 | 1,633.6 | 2,095.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 4,316.5 | 1,677.2 | -4,710.6 | -70.3 | -7.9 | 2,034.8 | 1,299.8 | 1,667.4 | 2,139.0 | 2,744.0 |
| WACC, % | 17.36 | 16.98 | 16.92 | 16.72 | 17.08 | 17.01 | 17.01 | 17.01 | 17.01 | 17.01 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 6,120.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 2,799 | |||||||||
| Terminal Value | 18,644 | |||||||||
| Present Terminal Value | 8,499 | |||||||||
| Enterprise Value | 14,620 | |||||||||
| Net Debt | -320 | |||||||||
| Equity Value | 14,940 | |||||||||
| Diluted Shares Outstanding, MM | 77 | |||||||||
| Equity Value Per Share | 193.70 |
What You Will Get
- Real Pinnacle Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Pinnacle Financial Partners, Inc. (PNFP).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Pinnacle Financial Partners, Inc.'s (PNFP) fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and detailed financial projections.
- Time-Saving and Accurate: Avoid building models from scratch while ensuring precision and flexibility in your assessments.
Key Features
- Comprehensive Financial Data: Gain access to precise pre-loaded historical performance and future forecasts for Pinnacle Financial Partners, Inc. (PNFP).
- Adjustable Forecast Parameters: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries to help you visualize your valuation insights.
- Designed for All Skill Levels: An easy-to-navigate layout tailored for investors, CFOs, and financial consultants.
How It Works
- 1. Access the Template: Download and open the Excel file featuring Pinnacle Financial Partners, Inc. (PNFP) preloaded data.
- 2. Modify Assumptions: Adjust essential inputs such as growth rates, WACC, and capital expenditures.
- 3. View Immediate Results: The DCF model automatically calculates intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Evaluate various forecasts to understand different valuation outcomes.
- 5. Present with Assurance: Share professional valuation insights to bolster your decision-making process.
Why Choose Pinnacle Financial Partners, Inc. (PNFP) Calculator?
- User-Friendly Interface: Crafted for both novice and experienced users.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Feedback: Observe immediate updates to Pinnacle's valuation as you change inputs.
- Preloaded Data: Comes with Pinnacle’s latest financial metrics for swift evaluations.
- Preferred by Experts: Utilized by financial analysts and investors for strategic decision-making.
Who Should Use This Product?
- Investors: Accurately assess Pinnacle Financial Partners, Inc.’s (PNFP) fair value before making investment choices.
- CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
- Consultants: Easily customize the template for valuation reports tailored for clients.
- Entrepreneurs: Discover insights into financial modeling practices used by leading financial institutions.
- Educators: Employ it as a teaching resource to illustrate various valuation methodologies.
What the Template Contains
- Pre-Filled DCF Model: Pinnacle Financial Partners’ (PNFP) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital specific to Pinnacle Financial Partners.
- Financial Ratios: Evaluate Pinnacle Financial Partners’ profitability, leverage, and efficiency metrics.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to suit your analysis scenarios.
- Financial Statements: Annual and quarterly reports to support comprehensive analysis of Pinnacle Financial Partners.
- Interactive Dashboard: Easily visualize key valuation metrics and results for Pinnacle Financial Partners.
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.