|
Valoración DCF de Western Alliance Bancorporation (WAL) |
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
Western Alliance Bancorporation (WAL) Bundle
¡Mejore su estrategia de inversión con la calculadora (WAL) DCF! Explore los auténticos financieros de bancorporación de la alianza occidental, ajuste las proyecciones y gastos de crecimiento, y observe instantáneamente cómo estas modificaciones afectan el valor intrínseco de (WAL).
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 | 1,334.1 | 2,055.7 | 3,016.4 | 4,316.0 | 5,084.3 | 7,139.7 | 10,026.1 | 14,079.4 | 19,771.2 | 27,764.2 |
| Revenue Growth, % | 0 | 54.09 | 46.73 | 43.08 | 17.8 | 40.43 | 40.43 | 40.43 | 40.43 | 40.43 |
| EBITDA | 657.1 | 1,173.0 | 1,390.7 | 1,020.1 | 1,109.7 | 2,825.6 | 3,968.0 | 5,572.1 | 7,824.7 | 10,988.0 |
| EBITDA, % | 49.25 | 57.06 | 46.1 | 23.64 | 21.83 | 39.58 | 39.58 | 39.58 | 39.58 | 39.58 |
| Depreciation | 34.6 | 50.0 | 74.6 | 86.5 | 118.5 | 169.0 | 237.3 | 333.2 | 467.9 | 657.1 |
| Depreciation, % | 2.59 | 2.43 | 2.47 | 2 | 2.33 | 2.37 | 2.37 | 2.37 | 2.37 | 2.37 |
| EBIT | 622.5 | 1,123.0 | 1,316.1 | 933.6 | 991.2 | 2,656.7 | 3,730.7 | 5,238.9 | 7,356.8 | 10,330.9 |
| EBIT, % | 46.66 | 54.63 | 43.63 | 21.63 | 19.5 | 37.21 | 37.21 | 37.21 | 37.21 | 37.21 |
| Total Cash | 7,380.2 | 6,705.0 | 8,135.0 | 12,741.0 | 8,533.0 | 7,139.7 | 10,026.1 | 14,079.4 | 19,771.2 | 27,764.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditure | -26.8 | -69.4 | -141.0 | -114.3 | -83.8 | -205.0 | -287.9 | -404.2 | -567.7 | -797.2 |
| Capital Expenditure, % | -2.01 | -3.38 | -4.67 | -2.65 | -1.65 | -2.87 | -2.87 | -2.87 | -2.87 | -2.87 |
| Tax Rate, % | 20.53 | 20.53 | 20.53 | 20.53 | 20.53 | 20.53 | 20.53 | 20.53 | 20.53 | 20.53 |
| EBITAT | 506.6 | 899.2 | 1,057.3 | 722.4 | 787.7 | 2,118.1 | 2,974.3 | 4,176.8 | 5,865.3 | 8,236.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 514.4 | 879.8 | 990.9 | 694.6 | 822.4 | 2,082.1 | 2,923.8 | 4,105.8 | 5,765.6 | 8,096.5 |
| WACC, % | 15.94 | 15.78 | 15.81 | 15.44 | 15.7 | 15.74 | 15.74 | 15.74 | 15.74 | 15.74 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 13,742.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 8,258 | |||||||||
| Terminal Value | 60,122 | |||||||||
| Present Terminal Value | 28,952 | |||||||||
| Enterprise Value | 42,695 | |||||||||
| Net Debt | 2,535 | |||||||||
| Equity Value | 40,160 | |||||||||
| Diluted Shares Outstanding, MM | 109 | |||||||||
| Equity Value Per Share | 367.43 |
What You Will Receive
- Pre-Filled Financial Model: Western Alliance Bancorporation’s (WAL) actual data provides an accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Automatic updates allow you to view results instantly as adjustments are made.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation purposes.
- Flexible and Reusable: Designed for adaptability, making it suitable for multiple detailed forecasts.
Key Features
- Real-Life WAL Data: Pre-filled with Western Alliance Bancorporation’s historical financials and future projections.
- Fully Customizable Inputs: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures as needed.
- Dynamic Valuation Model: Automatically refreshes Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Testing: Develop various forecasting scenarios to explore different valuation results.
- User-Friendly Design: Intuitive, organized, and suitable for both professionals and newcomers.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Western Alliance Bancorporation (WAL) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Western Alliance Bancorporation’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Western Alliance Bancorporation (WAL)?
- Designed for Experts: A sophisticated tool tailored for financial analysts, CFOs, and industry consultants.
- Accurate Financial Data: Western Alliance's historical and projected financials are preloaded for precise analysis.
- Flexible Scenario Analysis: Easily simulate various forecasts and assumptions to explore different outcomes.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step guidance ensures a smooth and efficient experience.
Who Should Use This Product?
- Finance Students: Understand banking operations and apply financial analysis techniques using real data from Western Alliance Bancorporation (WAL).
- Academics: Integrate advanced financial models into your teaching or research related to the banking sector.
- Investors: Validate your investment strategies and assess valuation metrics for Western Alliance Bancorporation (WAL) stock.
- Analysts: Enhance your analysis process with a tailored, ready-to-use financial model specific to Western Alliance Bancorporation (WAL).
- Small Business Owners: Discover how financial institutions like Western Alliance Bancorporation (WAL) evaluate their performance and market position.
What the Template Contains
- Pre-Filled Data: Includes Western Alliance Bancorporation’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 Western Alliance Bancorporation’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.
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.