|
Valoración de DCF de Fulton Financial Corporation (FULT)
US | Financial Services | Banks - Regional | NASDAQ
|
- ✓ 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
Fulton Financial Corporation (FULT) Bundle
¡Simplifique la valoración de Fulton Financial Corporation (FULT) con esta calculadora DCF personalizable! Con Real Fulton Financial Corporation (FULT) financieros y aportes de pronóstico ajustables, puede probar escenarios y descubrir el valor razonable de Fulton Financial Corporation (FULT) en minutos.
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 | 864.5 | 858.6 | 903.5 | 1,008.8 | 1,027.9 | 1,074.4 | 1,123.0 | 1,173.8 | 1,226.9 | 1,282.4 |
| Revenue Growth, % | 0 | -0.68857 | 5.23 | 11.65 | 1.9 | 4.52 | 4.52 | 4.52 | 4.52 | 4.52 |
| EBITDA | 293.6 | 231.6 | 363.6 | 378.9 | 381.7 | 377.9 | 395.0 | 412.9 | 431.6 | 451.1 |
| EBITDA, % | 33.96 | 26.97 | 40.25 | 37.57 | 37.13 | 35.18 | 35.18 | 35.18 | 35.18 | 35.18 |
| Depreciation | 29.6 | 29.3 | 29.4 | 31.9 | 33.0 | 35.4 | 37.0 | 38.7 | 40.4 | 42.2 |
| Depreciation, % | 3.43 | 3.42 | 3.25 | 3.17 | 3.21 | 3.29 | 3.29 | 3.29 | 3.29 | 3.29 |
| EBIT | 264.0 | 202.2 | 334.2 | 347.0 | 348.7 | 342.5 | 358.0 | 374.2 | 391.2 | 408.9 |
| EBIT, % | 30.53 | 23.55 | 37 | 34.4 | 33.92 | 31.88 | 31.88 | 31.88 | 31.88 | 31.88 |
| Total Cash | 1,500.4 | 1,776.0 | 1,591.8 | 126.9 | 300.3 | 734.5 | 767.7 | 802.4 | 838.7 | 876.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 360.3 | 352.1 | 293.8 | 351.7 | 478.9 | 422.6 | 441.7 | 461.7 | 482.5 | 504.4 |
| Account Receivables, % | 41.67 | 41 | 32.52 | 34.87 | 46.59 | 39.33 | 39.33 | 39.33 | 39.33 | 39.33 |
| Inventories | -585.5 | -1,925.0 | -1,697.9 | -779.3 | .0 | -741.3 | -774.8 | -809.9 | -846.5 | -884.8 |
| Inventories, % | -67.73 | -224.2 | -187.93 | -77.25 | 0 | -69 | -69 | -69 | -69 | -69 |
| Accounts Payable | 8.8 | 10.4 | 7.0 | 10.2 | 35.1 | 16.0 | 16.7 | 17.4 | 18.2 | 19.0 |
| Accounts Payable, % | 1.02 | 1.21 | 0.77479 | 1.01 | 3.41 | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 |
| Capital Expenditure | -33.7 | -20.2 | -17.7 | -21.2 | -33.0 | -29.1 | -30.4 | -31.8 | -33.2 | -34.7 |
| Capital Expenditure, % | -3.9 | -2.36 | -1.96 | -2.11 | -3.21 | -2.71 | -2.71 | -2.71 | -2.71 | -2.71 |
| Tax Rate, % | 18.48 | 18.48 | 18.48 | 18.48 | 18.48 | 18.48 | 18.48 | 18.48 | 18.48 | 18.48 |
| EBITAT | 226.5 | 178.0 | 275.5 | 287.0 | 284.3 | 288.1 | 301.1 | 314.7 | 329.0 | 343.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 456.5 | 1,536.3 | 115.0 | -675.7 | -597.2 | 1,072.9 | 322.9 | 337.5 | 352.7 | 368.7 |
| WACC, % | 12.65 | 12.84 | 12.36 | 12.38 | 12.28 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,870.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 376 | |||||||||
| Terminal Value | 3,580 | |||||||||
| Present Terminal Value | 1,987 | |||||||||
| Enterprise Value | 3,857 | |||||||||
| Net Debt | 1,104 | |||||||||
| Equity Value | 2,753 | |||||||||
| Diluted Shares Outstanding, MM | 167 | |||||||||
| Equity Value Per Share | 16.51 |
What You Will Get
- Genuine Fulton Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Fulton Financial Corporation (FULT).
- Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Adjustments: Automatic recalculations to evaluate the effects of changes on Fulton Financial's fair value.
- Flexible Excel Template: Designed for quick modifications, scenario testing, and in-depth projections.
- Efficient and Precise: Avoid constructing models from the ground up while ensuring accuracy and adaptability.
Key Features
- Customizable Financial Inputs: Adjust essential parameters such as loan growth, net interest margin, and operating expenses.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
- High-Precision Accuracy: Utilizes Fulton Financial Corporation’s actual financial data for credible valuation results.
- Streamlined Scenario Analysis: Easily evaluate various assumptions and analyze different outcomes.
- Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.
How It Works
- Download the Template: Get instant access to the Excel-based FULT DCF Calculator.
- Input Your Assumptions: Adjust yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically updates Fulton Financial Corporation’s intrinsic value.
- Test Scenarios: Simulate different assumptions to evaluate potential valuation changes.
- Analyze and Decide: Use the results to guide your investment or financial analysis.
Why Choose This Calculator for Fulton Financial Corporation (FULT)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and advisors.
- Accurate Financial Data: Historical and projected financials for Fulton Financial Corporation (FULT) preloaded for precision.
- Comprehensive Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Detailed Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step guidance makes the process straightforward.
Who Should Use This Product?
- Investors: Evaluate Fulton Financial Corporation’s valuation before making stock decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts.
- Startup Founders: Understand the valuation strategies of established financial institutions like Fulton Financial.
- Consultants: Create detailed valuation reports for your clientele.
- Students and Educators: Utilize current data to learn and teach valuation principles.
What the Template Contains
- Preloaded FULT Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.