Renasant Corporation (RNST) DCF Valuation

Valoración de DCF de RenaSant Corporation (RNST)

US | Financial Services | Banks - Regional | NASDAQ
Renasant Corporation (RNST) 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

Renasant Corporation (RNST) Bundle

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

TOTAL:

¡Mejore sus estrategias de inversión con la calculadora DCF de Renasant Corporation (RNST)! Examine los auténticos datos financieros renasant, ajuste las proyecciones y gastos de crecimiento, y observe instantáneamente cómo estas alteraciones afectan el valor intrínseco de RNST.


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 597.3 660.3 651.0 630.6 631.8 641.6 651.5 661.5 671.8 682.2
Revenue Growth, % 0 10.54 -1.41 -3.14 0.19523 1.55 1.55 1.55 1.55 1.55
EBITDA 223.9 138.1 266.0 254.1 197.4 219.2 222.5 226.0 229.5 233.0
EBITDA, % 37.48 20.92 40.86 40.29 31.25 34.16 34.16 34.16 34.16 34.16
Depreciation 24.5 25.8 22.4 20.0 20.3 22.9 23.2 23.6 24.0 24.3
Depreciation, % 4.1 3.91 3.45 3.17 3.21 3.57 3.57 3.57 3.57 3.57
EBIT 199.4 112.3 243.6 234.1 177.2 196.3 199.3 202.4 205.5 208.7
EBIT, % 33.38 17.01 37.41 37.12 28.05 30.59 30.59 30.59 30.59 30.59
Total Cash 1,705.5 1,976.7 4,264.6 2,109.9 1,130.0 641.6 651.5 661.5 671.8 682.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 85.7 78.4 76.1 .0 113.5
Account Receivables, % 14.35 11.87 11.69 0 17.97
Inventories -422.9 -695.6 -1,922.2 .0 .0 -347.5 -352.8 -358.3 -363.8 -369.5
Inventories, % -70.8 -105.35 -295.28 0 0 -54.16 -54.16 -54.16 -54.16 -54.16
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 -35.0 -28.3 -20.5 -14.8 -21.6 -24.5 -24.8 -25.2 -25.6 -26.0
Capital Expenditure, % -5.85 -4.28 -3.15 -2.35 -3.42 -3.81 -3.81 -3.81 -3.81 -3.81
Tax Rate, % 18.35 18.35 18.35 18.35 18.35 18.35 18.35 18.35 18.35 18.35
EBITAT 154.9 90.8 192.3 184.0 144.7 156.1 158.5 161.0 163.5 166.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 481.7 368.3 1,423.0 -1,657.0 29.8 543.8 161.2 163.7 166.2 168.8
WACC, % 14.68 15 14.8 14.77 15.08 14.87 14.87 14.87 14.87 14.87
PV UFCF
SUM PV UFCF 883.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 172
Terminal Value 1,338
Present Terminal Value 669
Enterprise Value 1,553
Net Debt -72
Equity Value 1,625
Diluted Shares Outstanding, MM 56
Equity Value Per Share 28.78

What You Will Receive

  • Real Renasant Data: Preloaded financials – including revenue and EBIT – derived from actual and projected figures.
  • Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to assess the effects of changes on Renasant’s fair value.
  • Flexible Excel Template: Designed for quick edits, scenario analysis, and comprehensive projections.
  • Efficient and Accurate: Avoid the hassle of building models from the ground up while ensuring precision and adaptability.

Key Features

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

How It Works

  • Step 1: Download the prebuilt Excel template containing Renasant Corporation’s data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including Renasant Corporation’s intrinsic value.
  • Step 5: Utilize the outputs to make informed investment decisions or create reports.

Why Choose This Calculator for Renasant Corporation (RNST)?

  • Comprehensive Tool: Incorporates DCF, WACC, and financial ratio analyses tailored for Renasant Corporation.
  • Customizable Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
  • Detailed Insights: Automatically computes Renasant Corporation’s intrinsic value and Net Present Value.
  • Preloaded Data: Features historical and forecasted data for precise analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focused on Renasant Corporation.

Who Should Use Renasant Corporation (RNST)?

  • Investors: Gain insights and make informed investment choices with Renasant Corporation's financial data.
  • Financial Analysts: Utilize comprehensive reports to streamline your analysis and reporting process.
  • Consultants: Tailor Renasant's financial information for impactful client presentations and strategic advice.
  • Finance Enthusiasts: Enhance your knowledge of banking and financial services through Renasant's performance metrics.
  • Educators and Students: Leverage Renasant's resources as a practical case study in finance and economics courses.

What the Template Contains

  • Pre-Filled Data: Includes Renasant Corporation’s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Renasant Corporation’s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.