|
DCF -Bewertung der Webster Financial Corporation (WBS) |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Webster Financial Corporation (WBS) Bundle
Unser DCF-Taschenrechner von WBS (Webster Financial Corporation) für Genauigkeit ermöglicht es Ihnen, die Bewertung von WBS mithilfe realer Finanzdaten zu bewerten, und bietet vollständige Flexibilität, um alle wesentlichen Parameter für verbesserte 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 | 1,174.9 | 1,223.3 | 2,472.5 | 2,500.2 | 3,927.3 | 5,521.0 | 7,761.4 | 10,910.9 | 15,338.5 | 21,562.9 |
| Revenue Growth, % | 0 | 4.12 | 102.12 | 1.12 | 57.08 | 40.58 | 40.58 | 40.58 | 40.58 | 40.58 |
| EBITDA | 323.2 | 575.4 | 880.6 | .0 | .0 | 1,216.3 | 1,709.9 | 2,403.8 | 3,379.3 | 4,750.6 |
| EBITDA, % | 27.5 | 47.03 | 35.62 | 0 | 0 | 22.03 | 22.03 | 22.03 | 22.03 | 22.03 |
| Depreciation | 36.7 | 35.9 | 73.6 | .0 | .0 | 99.8 | 140.2 | 197.1 | 277.1 | 389.6 |
| Depreciation, % | 3.12 | 2.94 | 2.98 | 0 | 0 | 1.81 | 1.81 | 1.81 | 1.81 | 1.81 |
| EBIT | 286.5 | 539.5 | 807.0 | .0 | .0 | 1,116.6 | 1,569.7 | 2,206.7 | 3,102.1 | 4,361.0 |
| EBIT, % | 24.38 | 44.1 | 32.64 | 0 | 0 | 20.22 | 20.22 | 20.22 | 20.22 | 20.22 |
| Total Cash | 3,589.9 | 4,696.4 | 8,732.6 | 1,520.1 | 9,394.7 | 5,088.1 | 7,152.8 | 10,055.5 | 14,135.9 | 19,872.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | 1,618.2 | .0 | .0 | 722.7 | 1,015.9 | 1,428.2 | 2,007.7 | 2,822.5 |
| Account Receivables, % | 0 | 0 | 65.45 | 0 | 0 | 13.09 | 13.09 | 13.09 | 13.09 | 13.09 |
| Inventories | -265.8 | -462.1 | .0 | .0 | .0 | -666.8 | -937.4 | -1,317.8 | -1,852.6 | -2,604.4 |
| Inventories, % | -22.62 | -37.77 | 0 | 0 | 0 | -12.08 | -12.08 | -12.08 | -12.08 | -12.08 |
| 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 | -21.3 | -16.6 | -28.8 | -40.3 | -35.8 | -75.7 | -106.4 | -149.6 | -210.3 | -295.6 |
| Capital Expenditure, % | -1.81 | -1.36 | -1.16 | -1.61 | -0.91269 | -1.37 | -1.37 | -1.37 | -1.37 | -1.37 |
| Tax Rate, % | 24.41 | 24.41 | 24.41 | 24.41 | 24.41 | 24.41 | 24.41 | 24.41 | 24.41 | 24.41 |
| EBITAT | 225.8 | 413.1 | 651.6 | .0 | .0 | 874.8 | 1,229.8 | 1,728.9 | 2,430.4 | 3,416.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 506.9 | 628.8 | -1,383.8 | 1,577.9 | -35.8 | 843.0 | 1,241.0 | 1,744.6 | 2,452.5 | 3,447.7 |
| WACC, % | 23.45 | 23.01 | 23.83 | 23.69 | 22.82 | 23.36 | 23.36 | 23.36 | 23.36 | 23.36 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,694.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 3,517 | |||||||||
| Terminal Value | 16,465 | |||||||||
| Present Terminal Value | 5,764 | |||||||||
| Enterprise Value | 10,458 | |||||||||
| Net Debt | 521 | |||||||||
| Equity Value | 9,937 | |||||||||
| Diluted Shares Outstanding, MM | 170 | |||||||||
| Equity Value Per Share | 58.39 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real WBS financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Quickly observe the effects of your inputs on Webster Financial Corporation's valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Real-Life WBS Data: Pre-filled with Webster Financial Corporation's historical financials and forward-looking projections.
- Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures to suit your analysis.
- Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your customized inputs.
- Scenario Testing: Create multiple forecast scenarios to explore various valuation outcomes.
- User-Friendly Design: Intuitive, structured interface tailored for both professionals and beginners.
How It Works
- Download the Template: Gain immediate access to the Excel-based WBS DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically refreshes Webster Financial’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation changes.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis.
Why Choose This Calculator for Webster Financial Corporation (WBS)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Insights: Observe immediate updates to Webster Financial's valuation as you tweak inputs.
- Pre-Loaded Data: Comes equipped with Webster Financial's actual financial metrics for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Investors: Evaluate Webster Financial Corporation’s (WBS) performance before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methods and validate financial forecasts for (WBS).
- Startup Founders: Understand the valuation strategies of established financial institutions like Webster Financial Corporation (WBS).
- Consultants: Provide expert valuation analyses and reports for clients focusing on (WBS).
- Students and Educators: Utilize real-time data from Webster Financial Corporation (WBS) to teach and learn valuation practices.
What the Template Contains
- Historical Data: Includes Webster Financial Corporation’s (WBS) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Webster Financial Corporation’s (WBS) 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 Webster Financial Corporation’s (WBS) 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.