|
Découvrez l'évaluation DCF des services financiers (DFS) |
Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
Pré-Construits Pour Une Utilisation Rapide Et Efficace
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
Discover Financial Services (DFS) Bundle
Maître l'analyse d'évaluation de Discover Financial Services (DFS) avec notre calculatrice sophistiquée DCF! Ce modèle Excel est préchargé avec des données réelles (DFS), vous permettant d'ajuster les prévisions et les hypothèses pour déterminer avec précision la valeur intrinsèque de Discover Financial Services.
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 | 11,088.0 | 12,087.0 | 13,337.0 | 9,842.0 | 20,020.0 | 24,682.0 | 30,429.5 | 37,515.5 | 46,251.6 | 57,022.0 |
| Revenue Growth, % | 0 | 9.01 | 10.34 | -26.21 | 103.41 | 23.29 | 23.29 | 23.29 | 23.29 | 23.29 |
| EBITDA | .0 | 7,595.0 | 6,279.0 | .0 | .0 | 5,425.9 | 6,689.4 | 8,247.1 | 10,167.5 | 12,535.2 |
| EBITDA, % | 0 | 62.84 | 47.08 | 0 | 0 | 21.98 | 21.98 | 21.98 | 21.98 | 21.98 |
| Depreciation | 198.0 | 189.0 | 194.0 | .0 | .0 | 237.1 | 292.4 | 360.4 | 444.4 | 547.9 |
| Depreciation, % | 1.79 | 1.56 | 1.45 | 0 | 0 | 0.9608 | 0.9608 | 0.9608 | 0.9608 | 0.9608 |
| EBIT | -198.0 | 7,406.0 | 6,085.0 | .0 | .0 | 5,188.7 | 6,397.0 | 7,886.6 | 9,723.2 | 11,987.4 |
| EBIT, % | -1.79 | 61.27 | 45.62 | 0 | 0 | 21.02 | 21.02 | 21.02 | 21.02 | 21.02 |
| Total Cash | 16,225.0 | 10,766.0 | 10,563.0 | 11,685.0 | 16,179.0 | 22,168.6 | 27,330.9 | 33,695.4 | 41,541.9 | 51,215.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 944.0 | 914.0 | .0 | .0 | .0 | 793.6 | 978.3 | 1,206.2 | 1,487.0 | 1,833.3 |
| Account Receivables, % | 8.51 | 7.56 | 0 | 0 | 0 | 3.22 | 3.22 | 3.22 | 3.22 | 3.22 |
| 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 | -261.0 | -194.0 | -236.0 | -303.0 | -268.0 | -500.8 | -617.5 | -761.2 | -938.5 | -1,157.1 |
| Capital Expenditure, % | -2.35 | -1.61 | -1.77 | -3.08 | -1.34 | -2.03 | -2.03 | -2.03 | -2.03 | -2.03 |
| Tax Rate, % | 25.34 | 25.34 | 25.34 | 25.34 | 25.34 | 25.34 | 25.34 | 25.34 | 25.34 | 25.34 |
| EBITAT | -157.4 | 5,684.5 | 4,635.3 | .0 | .0 | 3,984.4 | 4,912.2 | 6,056.1 | 7,466.4 | 9,205.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,164.4 | 5,709.5 | 5,507.3 | -303.0 | -268.0 | 2,927.2 | 4,402.3 | 5,427.5 | 6,691.4 | 8,249.6 |
| WACC, % | 15.1 | 14.81 | 14.75 | 14.82 | 14.6 | 14.82 | 14.82 | 14.82 | 14.82 | 14.82 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 17,458.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 8,415 | |||||||||
| Terminal Value | 65,649 | |||||||||
| Present Terminal Value | 32,899 | |||||||||
| Enterprise Value | 50,358 | |||||||||
| Net Debt | 7,779 | |||||||||
| Equity Value | 42,579 | |||||||||
| Diluted Shares Outstanding, MM | 251 | |||||||||
| Equity Value Per Share | 169.64 |
What You Will Get
- Real DFS Financials: Access historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Evaluate various scenarios to assess Discover Financial Services' future performance.
- User-Friendly Design: Designed for professionals while remaining approachable for newcomers.
Key Features
- Accurate Financial Data: Gain access to reliable pre-loaded historical performance and future forecasts for Discover Financial Services (DFS).
- Adjustable Forecast Parameters: Modify the highlighted cells for key assumptions such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Enjoy automatic updates to DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: View clear charts and summaries to easily interpret your valuation outcomes.
- Designed for All Levels: A straightforward and intuitive layout tailored for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the prebuilt Excel template featuring Discover Financial Services’ (DFS) 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 recalculated outcomes, including Discover Financial Services’ intrinsic value.
- Step 5: Make well-informed investment choices or create reports based on the results.
Why Choose This Calculator for Discover Financial Services (DFS)?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for Discover Financial Services (DFS).
- Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Discover Financial Services (DFS)'s intrinsic value and Net Present Value.
- Included Data: Historical and projected data provide reliable starting points for analysis.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants focused on Discover Financial Services (DFS).
Who Should Use This Product?
- Investors: Accurately assess Discover Financial Services’ (DFS) fair value prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis related to Discover Financial Services (DFS).
- Consultants: Efficiently modify the template for valuation reports tailored to clients involving Discover Financial Services (DFS).
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies like Discover Financial Services (DFS).
- Educators: Implement it as a teaching resource to illustrate valuation methodologies using Discover Financial Services (DFS) as a case study.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Discover Financial Services (DFS) 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 Discover Financial Services (DFS).
- 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.