Park National Corporation (PRK) DCF Valuation

Valoración DCF de Park National Corporation (PRK)

US | Financial Services | Banks - Regional | AMEX
Park National Corporation (PRK) 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

Park National Corporation (PRK) 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 analista, esta calculadora DCF (PRK) es su recurso de referencia para una valoración precisa. Equipado con datos reales de Park National Corporation, 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 453.3 475.8 514.2 564.3 645.6 705.6 771.1 842.8 921.1 1,006.8
Revenue Growth, % 0 4.96 8.07 9.75 14.4 9.29 9.29 9.29 9.29 9.29
EBITDA 167.7 187.5 194.3 167.6 196.9 246.1 269.0 293.9 321.3 351.1
EBITDA, % 37 39.4 37.78 29.7 30.5 34.88 34.88 34.88 34.88 34.88
Depreciation 10.8 15.1 13.8 14.0 12.2 17.8 19.5 21.3 23.2 25.4
Depreciation, % 2.39 3.17 2.69 2.48 1.89 2.52 2.52 2.52 2.52 2.52
EBIT 156.9 172.4 180.5 153.6 184.7 228.3 249.5 272.7 298.0 325.7
EBIT, % 34.61 36.23 35.1 27.22 28.62 32.35 32.35 32.35 32.35 32.35
Total Cash 1,429.8 1,973.3 1,923.4 1,551.1 1,157.2 705.6 771.1 842.8 921.1 1,006.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 49.4 20.5 34.7 63.3 .0
Account Receivables, % 10.89 4.32 6.75 11.21 0
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable 3.9 3.1 3.5 6.9 7.9 6.5 7.1 7.8 8.5 9.3
Accounts Payable, % 0.85154 0.6549 0.67797 1.22 1.22 0.9235 0.9235 0.9235 0.9235 0.9235
Capital Expenditure -28.6 -14.1 -7.9 -7.6 -9.2 -19.2 -21.0 -22.9 -25.0 -27.4
Capital Expenditure, % -6.32 -2.96 -1.54 -1.34 -1.42 -2.72 -2.72 -2.72 -2.72 -2.72
Tax Rate, % 18.03 18.03 18.03 18.03 18.03 18.03 18.03 18.03 18.03 18.03
EBITAT 129.8 141.0 148.4 126.7 151.4 187.7 205.2 224.2 245.1 267.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 66.5 170.1 140.4 108.0 218.7 138.2 199.9 218.5 238.8 261.0
WACC, % 10.21 10.17 10.18 10.2 10.17 10.19 10.19 10.19 10.19 10.19
PV UFCF
SUM PV UFCF 776.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 266
Terminal Value 3,253
Present Terminal Value 2,003
Enterprise Value 2,779
Net Debt 46
Equity Value 2,733
Diluted Shares Outstanding, MM 16
Equity Value Per Share 168.26

What You Will Get

  • Accurate PRK Financials: Access to historical and projected data for precise valuation.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Testing: Explore various scenarios to assess Park National Corporation's future performance.
  • User-Friendly Interface: Designed for finance professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Park National Corporation (PRK).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to Park National Corporation (PRK).
  • Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit Park National Corporation (PRK).
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Park National Corporation (PRK).
  • Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis of Park National Corporation (PRK).

How It Works

  • Step 1: Download the prebuilt Excel template featuring Park National Corporation’s (PRK) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the key metrics.
  • Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see recalculated results, including Park National Corporation’s (PRK) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports using the generated outputs.

Why Choose This Calculator for Park National Corporation (PRK)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for Park National Corporation (PRK).
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Park National Corporation’s (PRK) intrinsic value and Net Present Value.
  • Ready-to-Use Data: Comes with historical and projected data for reliable analysis.
  • High-Quality Standards: Perfect for financial analysts, investors, and business consultants focusing on Park National Corporation (PRK).

Who Should Use This Product?

  • Investors: Accurately assess Park National Corporation’s (PRK) fair value prior to making investment choices.
  • CFOs: Utilize a high-quality DCF model for financial reporting and strategic analysis.
  • Consultants: Easily customize the template for valuation reports tailored to clients.
  • Entrepreneurs: Acquire knowledge of financial modeling techniques employed by leading firms.
  • Educators: Implement it as a resource to illustrate valuation methodologies in the classroom.

What the Template Contains

  • Historical Data: Includes Park National Corporation’s (PRK) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Park National Corporation’s (PRK) 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 Park National Corporation’s (PRK) 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.

No products were found matching.