Intercorp Financial Services Inc. (IFS) DCF Valuation

Intercorp Financial Services Inc. (IFS) DCF Valuation

PE | Financial Services | Banks - Regional | NYSE
Intercorp Financial Services Inc. (IFS) DCF Valuation
  • ✓ 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
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

Intercorp Financial Services Inc. (IFS) Bundle

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

TOTAL:

Looking to assess the intrinsic value of Intercorp Financial Services Inc.? Our (IFS) DCF Calculator integrates real-world data with extensive customization features, enabling you to refine your forecasts and enhance your investment decisions.


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 1,433.6 1,460.9 1,588.8 1,730.4 1,091.5 1,044.1 998.8 955.5 914.1 874.4
Revenue Growth, % 0 1.91 8.75 8.91 -36.92 -4.34 -4.34 -4.34 -4.34 -4.34
EBITDA .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
EBITDA, % 0 0 0 0 0 0 0 0 0 0
Depreciation 69.9 71.7 74.6 89.7 101.2 60.4 57.8 55.3 52.9 50.6
Depreciation, % 4.88 4.91 4.7 5.19 9.27 5.79 5.79 5.79 5.79 5.79
EBIT -69.9 -71.7 -74.6 -89.7 -101.2 -60.4 -57.8 -55.3 -52.9 -50.6
EBIT, % -4.88 -4.91 -4.7 -5.19 -9.27 -5.79 -5.79 -5.79 -5.79 -5.79
Total Cash 6,739.5 10,059.8 9,339.2 8,155.4 660.5 961.7 920.0 880.1 841.9 805.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 282.7 389.8 445.5 467.2 1,356.3
Account Receivables, % 19.72 26.68 28.04 27 124.26
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable 150.6 175.3 164.2 225.6 63.2 107.9 103.2 98.7 94.4 90.3
Accounts Payable, % 10.51 12 10.33 13.04 5.79 10.33 10.33 10.33 10.33 10.33
Capital Expenditure -56.2 -66.3 -68.8 -96.7 -114.2 -60.2 -57.6 -55.1 -52.7 -50.4
Capital Expenditure, % -3.92 -4.54 -4.33 -5.59 -10.47 -5.77 -5.77 -5.77 -5.77 -5.77
Tax Rate, % 20.33 20.33 20.33 20.33 20.33 20.33 20.33 20.33 20.33 20.33
EBITAT -52.3 -77.1 -55.9 -69.0 -80.6 -49.1 -47.0 -44.9 -43.0 -41.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -170.7 -154.2 -116.8 -36.2 -1,145.3 931.4 -33.2 -31.8 -30.4 -29.1
WACC, % 12.44 15.14 12.44 12.65 12.95 13.12 13.12 13.12 13.12 13.12
PV UFCF
SUM PV UFCF 741.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -30
Terminal Value -267
Present Terminal Value -144
Enterprise Value 597
Net Debt 2,242
Equity Value -1,645
Diluted Shares Outstanding, MM 115
Equity Value Per Share -14.30

What You Will Receive

  • Comprehensive Financial Model: Leverage Intercorp Financial Services Inc.'s (IFS) actual data for accurate DCF valuation.
  • Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other critical parameters.
  • Real-Time Calculations: Automatic updates provide immediate feedback as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Adaptable and Reusable: Designed for versatility, making it suitable for ongoing detailed forecasting.

Key Features

  • Comprehensive DCF Model: Offers both unlevered and levered DCF valuation frameworks tailored for Intercorp Financial Services Inc. (IFS).
  • WACC Tool: A pre-configured Weighted Average Cost of Capital calculator with adjustable parameters.
  • Customizable Forecast Inputs: Easily adjust growth projections, capital investments, and discount rates.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency metrics specific to Intercorp Financial Services Inc. (IFS).
  • Dynamic Dashboard and Visuals: Graphical representations of essential valuation indicators for straightforward assessment.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Intercorp Financial Services Inc. (IFS) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Intercorp Financial Services Inc. (IFS) intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose Intercorp Financial Services Inc. (IFS) Calculator?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses for comprehensive evaluations.
  • Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Intercorp Financial Services Inc. (IFS).
  • Data Ready: Comes with historical and projected data for precise calculations.
  • High Standards: Perfect for financial analysts, investors, and business advisors seeking professional-grade tools.

Who Should Use This Product?

  • Finance Students: Master financial analysis and apply it using real-world data from Intercorp Financial Services Inc. (IFS).
  • Academics: Integrate industry-standard financial models into your curriculum or research projects.
  • Investors: Validate your investment strategies and evaluate the financial performance of Intercorp Financial Services Inc. (IFS).
  • Analysts: Enhance your analysis process with a ready-to-use, customizable financial model.
  • Small Business Owners: Understand the financial metrics and analysis techniques used for large firms like Intercorp Financial Services Inc. (IFS).

What the Template Contains

  • Preloaded IFS Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.