Northern Trust Corporation (NTRS) DCF Valuation

Northern Trust Corporation (NTRS) Évaluation DCF

US | Financial Services | Asset Management | NASDAQ
Northern Trust Corporation (NTRS) 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

Compatible MAC/PC, entièrement débloqué

Aucune Expertise N'Est Requise; Facile À Suivre

Northern Trust Corporation (NTRS) Bundle

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

TOTAL:

En tant qu'investisseur ou analyste, la calculatrice DCF de Northern Trust Corporation (NTRS) est votre ressource incontournable pour une évaluation précise. Équipé de données réelles de Northern Trust Corporation, vous pouvez ajuster les prévisions et observer instantanément les effets.


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 6,301.1 6,488.3 7,751.7 12,116.5 15,875.6 20,232.5 25,785.0 32,861.4 41,879.8 53,373.2
Revenue Growth, % 0 2.97 19.47 56.31 31.02 27.44 27.44 27.44 27.44 27.44
EBITDA 2,127.9 2,525.7 2,319.9 2,099.4 3,376.3 5,714.4 7,282.7 9,281.3 11,828.4 15,074.6
EBITDA, % 33.77 38.93 29.93 17.33 21.27 28.24 28.24 28.24 28.24 28.24
Depreciation 500.3 515.6 553.6 634.6 716.8 1,326.5 1,690.5 2,154.4 2,745.7 3,499.2
Depreciation, % 7.94 7.95 7.14 5.24 4.52 6.56 6.56 6.56 6.56 6.56
EBIT 1,627.6 2,010.1 1,766.3 1,464.8 2,659.5 4,387.9 5,592.2 7,126.9 9,082.7 11,575.4
EBIT, % 25.83 30.98 22.79 12.09 16.75 21.69 21.69 21.69 21.69 21.69
Total Cash 107,884.7 108,285.6 74,523.1 64,931.2 56,541.3 20,232.5 25,785.0 32,861.4 41,879.8 53,373.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,171.6 1,952.2 1,698.3 212.6 41.1
Account Receivables, % 18.59 30.09 21.91 1.75 0.25889
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 -560.4 -515.1 -723.5 -675.8 -745.5 -1,474.5 -1,879.2 -2,394.9 -3,052.2 -3,889.8
Capital Expenditure, % -8.89 -7.94 -9.33 -5.58 -4.7 -7.29 -7.29 -7.29 -7.29 -7.29
Tax Rate, % 23.63 23.63 23.63 23.63 23.63 23.63 23.63 23.63 23.63 23.63
EBITAT 1,209.3 1,545.3 1,336.0 1,107.3 2,031.1 3,324.1 4,236.4 5,399.0 6,880.7 8,769.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -22.4 765.2 1,420.0 2,551.8 2,173.9 279.3 3,241.4 4,131.0 5,264.7 6,709.6
WACC, % 19.53 19.99 19.77 19.76 19.9 19.79 19.79 19.79 19.79 19.79
PV UFCF
SUM PV UFCF 10,172.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 6,844
Terminal Value 38,474
Present Terminal Value 15,599
Enterprise Value 25,772
Net Debt -29,404
Equity Value 55,175
Diluted Shares Outstanding, MM 202
Equity Value Per Share 273.32

What You Will Get

  • Real Northern Trust Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Northern Trust Corporation (NTRS).
  • Full Customization: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates to fit your analysis.
  • Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Northern Trust’s fair value.
  • Versatile Excel Template: Designed for quick edits, scenario testing, and comprehensive projections.
  • Time-Saving and Accurate: Eliminate the need to build models from scratch while ensuring precision and flexibility.

Key Features

  • Comprehensive NTRS Data: Pre-loaded with Northern Trust's historical financial performance and future forecasts.
  • Customizable Assumptions: Tailor inputs for revenue growth, profit margins, weighted average cost of capital (WACC), tax rates, and capital expenditures.
  • Interactive Valuation Framework: Automatically refreshes Net Present Value (NPV) and intrinsic value based on your customized inputs.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • Intuitive Interface: Designed to be straightforward and accessible for both seasoned professionals and newcomers.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Northern Trust Corporation’s (NTRS) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Instant Results: The DCF model automatically calculates the intrinsic value and NPV.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation outcomes.
  • 5. Present with Assurance: Deliver professional valuation insights to reinforce your decision-making.

Why Choose This Calculator for Northern Trust Corporation (NTRS)?

  • Designed for Experts: A sophisticated tool utilized by financial analysts, investment managers, and corporate strategists.
  • Accurate Financial Data: Northern Trust’s historical and projected financial information is preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Detailed instructions provide a seamless experience throughout the process.

Who Should Use This Product?

  • Investors: Evaluate Northern Trust Corporation's (NTRS) performance before making investment decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and validate financial forecasts.
  • Startup Founders: Gain insights into how established financial institutions like Northern Trust are valued.
  • Consultants: Provide comprehensive valuation assessments for clients in the finance sector.
  • Students and Educators: Utilize real-time data to learn and teach financial valuation principles.

What the Template Contains

  • Pre-Filled DCF Model: Northern Trust Corporation’s (NTRS) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Northern Trust Corporation’s (NTRS) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and 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.