First Hawaiian, Inc. (FHB) DCF Valuation

First Hawaiian, Inc. (FHB) Valoración de DCF

US | Financial Services | Banks - Regional | NASDAQ
First Hawaiian, Inc. (FHB) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

First Hawaiian, Inc. (FHB) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

¡Maximice su eficiencia y mejore la precisión con nuestra calculadora DCF (FHB)! Utilizando datos reales de First Hawaiian, Inc. y suposiciones personalizables, esta herramienta le permite pronosticar, analizar y evaluar (FHB) como un inversor experimentado.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 736.0 711.0 690.2 762.1 1,132.1 1,281.2 1,449.8 1,640.6 1,856.6 2,101.0
Revenue Growth, % 0 -3.39 -2.92 10.41 48.56 13.16 13.16 13.16 13.16 13.16
EBITDA 449.5 306.8 400.8 408.0 -24.2 547.6 619.6 701.2 793.5 898.0
EBITDA, % 61.08 43.15 58.07 53.53 -2.14 42.74 42.74 42.74 42.74 42.74
Depreciation 14.5 16.0 24.4 20.7 18.6 31.0 35.1 39.8 45.0 50.9
Depreciation, % 1.97 2.24 3.54 2.72 1.64 2.42 2.42 2.42 2.42 2.42
EBIT 435.0 290.8 376.4 387.2 -42.8 516.5 584.5 661.4 748.5 847.0
EBIT, % 59.1 40.91 54.53 50.81 -3.78 40.32 40.32 40.32 40.32 40.32
Total Cash 4,769.7 1,040.9 1,258.5 7,998.4 1,739.9 1,281.2 1,449.8 1,640.6 1,856.6 2,101.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 45.2 69.6 .0 376.3 .0
Account Receivables, % 6.15 9.79 0 49.38 0
Inventories -739.6 -1,110.6 -1,321.8 -604.9 .0 -972.1 -1,100.0 -1,244.8 -1,408.7 -1,594.1
Inventories, % -100.49 -156.2 -191.5 -79.38 0 -75.88 -75.88 -75.88 -75.88 -75.88
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 -29.4 -33.4 -20.5 -13.3 -16.0 -37.9 -42.9 -48.6 -55.0 -62.2
Capital Expenditure, % -3.99 -4.7 -2.96 -1.74 -1.41 -2.96 -2.96 -2.96 -2.96 -2.96
Tax Rate, % 24 24 24 24 24 24 24 24 24 24
EBITAT 324.1 221.7 286.6 292.9 -32.5 391.0 442.5 500.7 566.6 641.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 1,003.6 550.8 571.4 -792.8 -258.5 1,188.9 540.6 611.8 692.3 783.4
WACC, % 13.37 13.5 13.49 13.45 13.48 13.46 13.46 13.46 13.46 13.46
PV UFCF
SUM PV UFCF 2,721.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 799
Terminal Value 6,974
Present Terminal Value 3,710
Enterprise Value 6,431
Net Debt -1,240
Equity Value 7,671
Diluted Shares Outstanding, MM 128
Equity Value Per Share 59.97

What You Will Receive

  • Adjustable Forecast Assumptions: Effortlessly modify key inputs (growth %, margins, WACC) to generate various scenarios.
  • Comprehensive Financial Data: First Hawaiian, Inc.’s (FHB) financial information pre-filled to facilitate your analysis.
  • Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Tailored and Professional Design: A refined Excel model that can be customized to meet your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating projections, validating strategies, and optimizing your time.

Key Features

  • 🔍 Real-Life FHB Financials: Pre-filled historical and projected data for First Hawaiian, Inc. (FHB).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate First Hawaiian’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize First Hawaiian’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • 1. Download the Template: Obtain and open the Excel file featuring First Hawaiian, Inc.'s preloaded financial data.
  • 2. Adjust Key Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures.
  • 3. Instant Results: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various forecasts to understand different valuation possibilities.
  • 5. Present with Assurance: Deliver professional valuation analyses to back your financial decisions.

Why Choose This Calculator for First Hawaiian, Inc. (FHB)?

  • Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for First Hawaiian, Inc. (FHB).
  • Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios for First Hawaiian, Inc. (FHB).
  • Detailed Insights: Automatically computes First Hawaiian, Inc. (FHB)’s intrinsic value and Net Present Value.
  • Preloaded Data: Historical and forecasted data provide reliable starting points for analysis of First Hawaiian, Inc. (FHB).
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focused on First Hawaiian, Inc. (FHB).

Who Should Use This Product?

  • Investors: Evaluate First Hawaiian, Inc.'s (FHB) valuation before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
  • Startup Founders: Gain insights into how established banks like First Hawaiian, Inc. (FHB) are valued.
  • Consultants: Provide clients with detailed valuation analyses and reports.
  • Students and Educators: Utilize actual financial data to learn and teach valuation strategies.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled First Hawaiian, Inc. (FHB) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for First Hawaiian, Inc. (FHB).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.