ING Groep N.V. (ING) DCF Valuation

Valoración DCF de ING Groep N.V. (ING)

NL | Financial Services | Banks - Diversified | NYSE
ING Groep N.V. (ING) 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

Compatible con MAC / PC, completamente desbloqueado

No Se Necesita Experiencia; Fáciles De Seguir

ING Groep N.V. (ING) Bundle

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

TOTAL:

Ya sea que sea un inversor o un analista, esta calculadora DCF es su recurso de referencia para una valoración precisa. Precedidos con los datos reales de ING Groep N.V., puede ajustar los pronósticos y observar los efectos en tiempo real.


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 20,219.0 20,747.8 38,132.3 25,422.7 75,353.5 104,190.2 144,062.5 199,193.4 275,422.1 380,822.5
Revenue Growth, % 0 2.62 83.79 -33.33 196.4 38.27 38.27 38.27 38.27 38.27
EBITDA 5,187.8 8,481.8 6,945.4 12,669.9 11,316.2 31,175.2 43,105.6 59,601.5 82,410.2 113,947.6
EBITDA, % 25.66 40.88 18.21 49.84 15.02 29.92 29.92 29.92 29.92 29.92
Depreciation 940.7 946.3 806.8 764.8 763.6 3,198.8 4,423.0 6,115.6 8,455.9 11,691.9
Depreciation, % 4.65 4.56 2.12 3.01 1.01 3.07 3.07 3.07 3.07 3.07
EBIT 4,247.1 7,535.5 6,138.7 11,905.1 10,552.6 27,976.4 38,682.6 53,485.9 73,954.3 102,255.7
EBIT, % 21.01 36.32 16.1 46.83 14 26.85 26.85 26.85 26.85 26.85
Total Cash 166,877.3 156,364.5 134,569.4 56,375.8 130,641.1 104,190.2 144,062.5 199,193.4 275,422.1 380,822.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,341.2 1,534.1 1,436.5 946.3 1,116.5
Account Receivables, % 6.63 7.39 3.77 3.72 1.48
Inventories -185,765.3 -180,755.7 -165,419.3 .0 .0 -62,514.1 -86,437.5 -119,516.0 -165,253.2 -228,493.5
Inventories, % -918.77 -871.21 -433.8 0 0 -60 -60 -60 -60 -60
Accounts Payable 5,533.9 5,766.5 .0 .0 .0 11,494.9 15,893.8 21,976.2 30,386.2 42,014.6
Accounts Payable, % 27.37 27.79 0 0 0 11.03 11.03 11.03 11.03 11.03
Capital Expenditure -325.7 -208.8 -262.1 -279.1 -376.7 -1,021.5 -1,412.4 -1,953.0 -2,700.4 -3,733.7
Capital Expenditure, % -1.61 -1.01 -0.68738 -1.1 -0.49993 -0.98044 -0.98044 -0.98044 -0.98044 -0.98044
Tax Rate, % 31.27 31.27 31.27 31.27 31.27 31.27 31.27 31.27 31.27 31.27
EBITAT 2,770.1 5,306.6 4,099.1 4,697.6 7,252.9 17,379.5 24,030.4 33,226.6 45,941.9 63,523.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 193,343.1 1,074.2 -16,361.5 -159,745.8 7,469.6 89,889.9 53,529.2 74,014.2 102,338.4 141,502.0
WACC, % 4.48 4.63 4.53 3.75 4.58 4.39 4.39 4.39 4.39 4.39
PV UFCF
SUM PV UFCF 400,565.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 144,332
Terminal Value 6,027,410
Present Terminal Value 4,861,168
Enterprise Value 5,261,734
Net Debt 115,024
Equity Value 5,146,709
Diluted Shares Outstanding, MM 3,165
Equity Value Per Share 1,625.98

What You Will Get

  • Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: ING Groep N.V.’s financial data pre-filled to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model that tailors to your valuation requirements.
  • Built for Analysts and Investors: Perfect for examining projections, validating strategies, and enhancing efficiency.

Key Features

  • Comprehensive DCF Calculator: Offers in-depth unlevered and levered DCF valuation models tailored for ING Groep N.V. (ING).
  • WACC Calculator: Features a pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for flexibility.
  • Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates to fit your analysis.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for ING Groep N.V. (ING).
  • Interactive Dashboard and Charts: Visual representations of key valuation metrics for straightforward analysis.

How It Works

  • Step 1: Download the prebuilt Excel template with ING Groep N.V. (ING) data included.
  • Step 2: Explore the pre-filled sheets and familiarize yourself with the key metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including ING Groep N.V. (ING)'s intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose the ING Groep N.V. (ING) Calculator?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses seamlessly.
  • Flexible Inputs: Modify the yellow-highlighted fields to explore different scenarios.
  • In-Depth Analysis: Automatically computes ING’s intrinsic value and Net Present Value.
  • Preloaded Information: Historical and projected data provide reliable starting points.
  • High-Quality Standards: Perfect for financial analysts, investors, and business advisors.

Who Should Use This Product?

  • Investors: Accurately assess ING Groep N.V.'s (ING) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to ING (ING).
  • Consultants: Efficiently modify the template for valuation reports tailored for ING (ING) clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading financial institutions like ING (ING).
  • Educators: Implement it as an educational resource to illustrate valuation techniques relevant to ING (ING).

What the Template Contains

  • Preloaded ING 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.


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.