Fifth Third Bancorp (FITB) DCF Valuation

Fifth Third Bancorp (FITB) DCF Valuation

US | Financial Services | Banks - Regional | NASDAQ
Fifth Third Bancorp (FITB) DCF Valuation
  • Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • Professional Design: Trusted, Industry-Standard Templates
  • Pre-Built For Quick And Efficient Use
  • No Expertise Is Needed; Easy To Follow

Fifth Third Bancorp (FITB) Bundle

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

TOTAL:

Simplify Fifth Third Bancorp (FITB) valuation with this customizable DCF Calculator! Featuring real Fifth Third Bancorp (FITB) financials and adjustable forecast inputs, you can test scenarios and uncover Fifth Third Bancorp (FITB) fair value in minutes.


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 7,491.0 7,799.0 8,295.0 8,195.0 10,426.0 11,377.1 12,415.0 13,547.5 14,783.4 16,132.0
Revenue Growth, % 0 4.11 6.36 -1.21 27.22 9.12 9.12 9.12 9.12 9.12
EBITDA 2,289.0 3,866.0 3,529.0 3,469.0 .0 3,754.5 4,097.0 4,470.7 4,878.6 5,323.6
EBITDA, % 30.56 49.57 42.54 42.33 0 33 33 33 33 33
Depreciation 492.0 367.0 455.0 481.0 495.0 622.9 679.7 741.8 809.4 883.3
Depreciation, % 6.57 4.71 5.49 5.87 4.75 5.48 5.48 5.48 5.48 5.48
EBIT 1,797.0 3,499.0 3,074.0 2,988.0 -495.0 3,131.6 3,417.2 3,729.0 4,069.1 4,440.3
EBIT, % 23.99 44.86 37.06 36.46 -4.75 27.53 27.53 27.53 27.53 27.53
Total Cash 74,059.0 75,676.0 62,449.0 3,142.0 42,561.0 9,974.1 10,884.0 11,876.9 12,960.3 14,142.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2,915.0 3,052.0 2,704.0 .0 6,523.0
Account Receivables, % 38.91 39.13 32.6 0 62.56
Inventories -40,359.0 -41,825.0 -12,415.0 .0 .0 -6,826.3 -7,449.0 -8,128.5 -8,870.0 -9,679.2
Inventories, % -538.77 -536.29 -149.67 0 0 -60 -60 -60 -60 -60
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 -358.0 -309.0 -472.0 -491.0 .0 -464.7 -507.1 -553.4 -603.8 -658.9
Capital Expenditure, % -4.78 -3.96 -5.69 -5.99 0 -4.08 -4.08 -4.08 -4.08 -4.08
Tax Rate, % 20.64 20.64 20.64 20.64 20.64 20.64 20.64 20.64 20.64 20.64
EBITAT 1,427.0 2,755.8 2,431.0 2,349.0 -392.8 2,475.3 2,701.1 2,947.5 3,216.4 3,509.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 39,005.0 4,142.8 -26,648.0 -7,372.0 -6,420.8 12,041.6 3,137.0 3,423.1 3,735.4 4,076.2
WACC, % 19.77 19.68 19.72 19.66 19.76 19.72 19.72 19.72 19.72 19.72
PV UFCF
SUM PV UFCF 17,718.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 4,158
Terminal Value 23,470
Present Terminal Value 9,545
Enterprise Value 27,263
Net Debt 1,436
Equity Value 25,827
Diluted Shares Outstanding, MM 687
Equity Value Per Share 37.58

What You Will Get

  • Real Fifth Third Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Fifth Third Bancorp (FITB).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Fifth Third Bancorp (FITB).
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Fifth Third Bancorp's fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Fifth Third Bancorp (FITB).
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Fifth Third Bancorp (FITB).

Key Features

  • 🔍 Real-Life FITB Financials: Pre-filled historical and projected data for Fifth Third Bancorp.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Fifth Third Bancorp’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Fifth Third Bancorp’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Fifth Third Bancorp’s (FITB) data.
  • Step 2: Navigate through the pre-filled sheets to understand the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Fifth Third Bancorp’s (FITB) intrinsic value.
  • Step 5: Make informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Fifth Third Bancorp (FITB)?

  • Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and financial consultants.
  • Accurate Financials: Fifth Third Bancorp’s historical and projected data preloaded for precision.
  • Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance ensures a smooth experience throughout the process.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for portfolio management focused on Fifth Third Bancorp (FITB).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organization.
  • Consultants and Advisors: Deliver precise valuation insights to clients interested in Fifth Third Bancorp (FITB) stock.
  • Students and Educators: Utilize real-time financial data to enhance learning and practice in financial modeling.
  • Banking Enthusiasts: Gain insights into how financial institutions like Fifth Third Bancorp (FITB) are assessed in the market.

What the Template Contains

  • Historical Data: Includes Fifth Third Bancorp’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Fifth Third Bancorp’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Fifth Third Bancorp’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.


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.