Eastern Bankshares, Inc. (EBC) DCF Valuation

Eastern Bankshares, Inc. (EBC) DCF Valuation

US | Financial Services | Banks - Regional | NASDAQ
Eastern Bankshares, Inc. (EBC) DCF Valuation

Fully Editable: Tailor To Your Needs In Excel Or Sheets

Professional Design: Trusted, Industry-Standard Templates

Investor-Approved Valuation Models

MAC/PC Compatible, Fully Unlocked

No Expertise Is Needed; Easy To Follow

Eastern Bankshares, Inc. (EBC) Bundle

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

TOTAL: $121 $71

Explore the financial future of Eastern Bankshares, Inc. (EBC) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to determine the intrinsic value of Eastern Bankshares, Inc. (EBC) and enhance your investment strategy.


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 572.9 616.5 737.8 308.2 731.5 857.8 1,005.9 1,179.6 1,383.3 1,622.2
Revenue Growth, % 0.00 7.61 19.69 -58.23 137.36 17.27 17.27 17.27 17.27 17.27
EBITDA 63.8 211.6 261.6 .0 .0 138.8 162.8 190.9 223.8 262.5
EBITDA, % 11.14 34.32 35.46 0.00 0.00 16.18 16.18 16.18 16.18 16.18
Depreciation 15.9 14.5 14.4 23.6 38.4 34.3 40.2 47.2 55.3 64.9
Depreciation, % 2.77 2.35 1.95 7.67 5.25 4.00 4.00 4.00 4.00 4.00
EBIT 48.0 197.1 247.3 -23.6 -38.4 104.5 122.5 143.7 168.5 197.6
EBIT, % 8.37 31.97 33.51 -7.67 -5.25 12.18 12.18 12.18 12.18 12.18
Total Cash 5,237.9 9,743.0 6,860.3 693.1 1,006.9 0.0 0.0 0.0 0.0 0.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0.00 0.00 0.00 0.00 0.00
Inventories .0 .0 .0 .0 .0 0.0 0.0 0.0 0.0 0.0
Inventories, % 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable .0 .0 .0 .0 .0 0.0 0.0 0.0 0.0 0.0
Accounts Payable, % 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital Expenditure -5.1 -5.7 -8.6 -8.1 .0 -9.7 -11.4 -13.3 -15.6 -18.3
Capital Expenditure, % -0.90 -0.93 -1.17 -2.64 0.00 -1.13 -1.13 -1.13 -1.13 -1.13
Tax Rate, % 36.67 18.01 22.20 284.75 0.00 72.32 72.32 72.32 72.32 72.32
EBITAT 30.4 161.6 192.4 43.6 -38.4 28.9 33.9 39.8 46.6 54.7
Depreciation 15.9 14.5 14.4 23.6 38.4 34.3 40.2 47.2 55.3 64.9
Changes in Account Receivables 0.0 0.0 0.0 0.0 0.0
Changes in Inventories 0.0 0.0 0.0 0.0 0.0
Changes in Accounts Payable 0.0 0.0 0.0 0.0 0.0
Capital Expenditure -5.1 -5.7 -8.6 -8.1 0.0 -9.7 -11.4 -13.3 -15.6 -18.3
UFCF 41.1 170.3 198.2 59.1 .0 53.5 62.8 73.6 86.3 101.2
WACC, % 15.86 18.12 17.62 8.14 20.32 16.01 16.01 16.01 16.01 16.01
PV UFCF 46.2 46.7 47.2 47.7 48.2
SUM PV UFCF 235.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 103.2
Terminal Value 736.8
Present Terminal Value 350.6
Enterprise Value 586.5
Net Debt -93.0
Equity Value 679.5
Diluted Shares Outstanding, MM 182.0
Equity Value Per Share 3.73

What You Will Get

  • Real EBC Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures to fit your analysis.
  • Dynamic Calculations: Intrinsic value and NPV are automatically computed.
  • Scenario Analysis: Evaluate various scenarios to assess Eastern Bankshares, Inc.'s future performance.
  • User-Friendly Design: Designed for professionals but easy enough for newcomers to navigate.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Eastern Bankshares, Inc. (EBC).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for precise calculations.
  • Customizable Forecast Assumptions: Adjust growth projections, capital expenditures, and discount rates according to your analysis needs.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Eastern Bankshares, Inc. (EBC).
  • Interactive Dashboard and Charts: Visual representations provide a summary of essential valuation metrics for straightforward analysis.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Eastern Bankshares, Inc. (EBC) data.
  • Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see recalculated results, including Eastern Bankshares, Inc.'s (EBC) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Eastern Bankshares, Inc. (EBC)?

  • Accurate Data: Up-to-date financials from Eastern Bankshares ensure dependable valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from scratch.
  • Professional-Grade Tool: Tailored for investors, analysts, and financial consultants.
  • User-Friendly: Clear layout and step-by-step guidance make it accessible for all users.

Who Should Use Eastern Bankshares, Inc. (EBC)?

  • Investors: Gain insights and make informed decisions with our comprehensive financial analysis tools.
  • Financial Analysts: Streamline your workflow with our advanced modeling resources tailored for Eastern Bankshares, Inc. (EBC).
  • Consultants: Effortlessly customize our templates for impactful client presentations or detailed reports.
  • Finance Enthusiasts: Enhance your knowledge of banking and investment strategies through practical examples from Eastern Bankshares, Inc. (EBC).
  • Educators and Students: Utilize our resources as a valuable teaching aid in finance and investment courses.

What the Template Contains

  • Pre-Filled Data: Includes Eastern Bankshares, Inc.'s (EBC) 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 Eastern Bankshares, Inc.'s (EBC) 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.

No products were found matching.