![]() |
Valoración DCF de Wesbanco, Inc. (WSBC)
US | Financial Services | Banks - Regional | NASDAQ
|
![WesBanco, Inc. (WSBC) DCF Valuation](http://dcfmodeling.com/cdn/shop/files/wsbc-dcf-analysis.png?v=1735411074&width=1100)
- ✓ 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
WesBanco, Inc. (WSBC) Bundle
¿Busca determinar el valor intrínseco de Wesbanco, Inc.? Nuestra calculadora DCF (WSBC) integra datos del mundo real con extensas funciones de personalización, lo que le permite ajustar los pronósticos y mejorar sus opciones de inversión.
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 | 516.6 | 607.7 | 590.7 | 591.7 | 594.7 | 617.7 | 641.7 | 666.6 | 692.4 | 719.3 |
Revenue Growth, % | 0 | 17.62 | -2.79 | 0.16692 | 0.50532 | 3.88 | 3.88 | 3.88 | 3.88 | 3.88 |
EBITDA | 415.5 | 464.6 | 406.3 | 440.0 | .0 | 370.7 | 385.0 | 400.0 | 415.5 | 431.6 |
EBITDA, % | 80.43 | 76.45 | 68.78 | 74.36 | 0 | 60 | 60 | 60 | 60 | 60 |
Depreciation | 21.9 | 27.5 | 24.8 | 23.3 | 14.4 | 23.9 | 24.8 | 25.8 | 26.8 | 27.8 |
Depreciation, % | 4.24 | 4.53 | 4.21 | 3.94 | 2.43 | 3.87 | 3.87 | 3.87 | 3.87 | 3.87 |
EBIT | 393.6 | 437.0 | 381.4 | 416.7 | -14.4 | 346.8 | 360.2 | 374.2 | 388.7 | 403.8 |
EBIT, % | 76.19 | 71.92 | 64.57 | 70.42 | -2.43 | 56.14 | 56.14 | 56.14 | 56.14 | 56.14 |
Total Cash | 2,628.4 | 2,883.6 | 4,264.8 | 2,937.6 | 595.4 | 617.7 | 641.7 | 666.6 | 692.4 | 719.3 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 43.6 | 66.8 | 60.8 | 68.5 | 77.4 | 67.1 | 69.7 | 72.4 | 75.3 | 78.2 |
Account Receivables, % | 8.45 | 10.99 | 10.3 | 11.58 | 13.02 | 10.87 | 10.87 | 10.87 | 10.87 | 10.87 |
Inventories | -282.6 | -972.8 | -1,312.2 | .0 | .0 | -314.7 | -326.9 | -339.6 | -352.7 | -366.4 |
Inventories, % | -54.71 | -160.09 | -222.14 | 0 | 0 | -50.94 | -50.94 | -50.94 | -50.94 | -50.94 |
Accounts Payable | 8.1 | 4.3 | 1.9 | 4.6 | 11.1 | 6.5 | 6.7 | 7.0 | 7.3 | 7.5 |
Accounts Payable, % | 1.56 | 0.70993 | 0.32181 | 0.77623 | 1.87 | 1.05 | 1.05 | 1.05 | 1.05 | 1.05 |
Capital Expenditure | -12.2 | -7.6 | -8.5 | -8.0 | -22.5 | -12.6 | -13.1 | -13.6 | -14.1 | -14.6 |
Capital Expenditure, % | -2.36 | -1.24 | -1.44 | -1.35 | -3.78 | -2.04 | -2.04 | -2.04 | -2.04 | -2.04 |
Tax Rate, % | 18.05 | 18.05 | 18.05 | 18.05 | 18.05 | 18.05 | 18.05 | 18.05 | 18.05 | 18.05 |
EBITAT | 323.7 | 367.6 | 306.1 | 338.6 | -11.8 | 284.2 | 295.3 | 306.7 | 318.6 | 330.9 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | 580.4 | 1,050.9 | 665.4 | -963.2 | -22.3 | 615.9 | 316.9 | 329.1 | 341.9 | 355.2 |
WACC, % | 9.57 | 9.69 | 9.44 | 9.51 | 9.55 | 9.55 | 9.55 | 9.55 | 9.55 | 9.55 |
PV UFCF | ||||||||||
SUM PV UFCF | 1,539.0 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 362 | |||||||||
Terminal Value | 4,798 | |||||||||
Present Terminal Value | 3,041 | |||||||||
Enterprise Value | 4,580 | |||||||||
Net Debt | 1,140 | |||||||||
Equity Value | 3,440 | |||||||||
Diluted Shares Outstanding, MM | 59 | |||||||||
Equity Value Per Share | 57.89 |
What You Will Get
- Pre-Filled Financial Model: WesBanco’s actual data allows for accurate DCF valuation.
- Full Forecast Control: Modify revenue growth, margins, WACC, and other crucial drivers.
- Instant Calculations: Real-time updates ensure you see the outcomes as you adjust inputs.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
- Customizable and Reusable: Designed for adaptability, enabling repeated use for comprehensive forecasts.
Key Features
- Comprehensive Financial Data: WesBanco's historical financial statements and pre-filled projections.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Insights: Observe WesBanco’s intrinsic value update instantly.
- Intuitive Visualizations: Dashboard graphs showcase valuation outcomes and essential metrics.
- Designed for Precision: A reliable tool for analysts, investors, and finance professionals.
How It Works
- 1. Access the Template: Download and open the Excel file containing WesBanco, Inc.'s (WSBC) financial data.
- 2. Modify Assumptions: Adjust key variables such as growth rates, WACC, and capital expenditures.
- 3. See Results in Real-Time: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate various forecasts to assess different valuation results.
- 5. Present with Assurance: Deliver professional valuation findings to inform your strategic decisions.
Why Choose This Calculator for WesBanco, Inc. (WSBC)?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for WesBanco, Inc. (WSBC).
- Flexible Inputs: Modify the yellow-highlighted cells to explore various financial scenarios.
- In-Depth Analysis: Automatically computes WesBanco’s intrinsic value and Net Present Value.
- Data-Rich Environment: Comes with historical and projected data for precise calculations.
- Expert-Level Resource: Perfect for financial analysts, investors, and business consultants focused on WesBanco, Inc. (WSBC).
Who Should Use This Product?
- Investors: Evaluate WesBanco's valuation before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial projections.
- Startup Founders: Understand the valuation strategies of established banks like WesBanco.
- Consultants: Provide comprehensive valuation analyses for client projects.
- Students and Educators: Utilize actual financial data to learn and teach valuation principles.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled WesBanco, Inc. (WSBC) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for WesBanco, Inc. (WSBC).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.