|
Hancock Whitney Corporation - 6 (HWCPZ) DCF Valuation
US | Financial Services | Banks - Regional | NASDAQ
|
- ✓ 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
Hancock Whitney Corporation - 6 (HWCPZ) Bundle
Evaluate Hancock Whitney Corporation’s financial prospects like an expert! This (HWCPZ) DCF Calculator provides you with pre-filled financials and the flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your predictions.
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 | 1,267.0 | 1,297.6 | 1,381.5 | 1,321.2 | 1,693.0 | 1,831.2 | 1,980.8 | 2,142.5 | 2,317.4 | 2,506.6 |
| Revenue Growth, % | 0 | 2.42 | 6.47 | -4.37 | 28.14 | 8.17 | 8.17 | 8.17 | 8.17 | 8.17 |
| EBITDA | -74.7 | 613.8 | 704.8 | 536.4 | .0 | 487.2 | 527.0 | 570.0 | 616.6 | 666.9 |
| EBITDA, % | -5.9 | 47.31 | 51.02 | 40.6 | 0 | 26.61 | 26.61 | 26.61 | 26.61 | 26.61 |
| Depreciation | 50.0 | 45.8 | 45.6 | 46.3 | 41.7 | 61.3 | 66.3 | 71.8 | 77.6 | 84.0 |
| Depreciation, % | 3.95 | 3.53 | 3.3 | 3.5 | 2.46 | 3.35 | 3.35 | 3.35 | 3.35 | 3.35 |
| EBIT | -124.7 | 568.1 | 659.2 | 490.1 | -41.7 | 425.9 | 460.7 | 498.3 | 539.0 | 583.0 |
| EBIT, % | -9.85 | 43.78 | 47.72 | 37.1 | -2.46 | 23.26 | 23.26 | 23.26 | 23.26 | 23.26 |
| Total Cash | 3,193.4 | 8,062.0 | 6,443.8 | 6,103.0 | 5,736.4 | 1,831.2 | 1,980.8 | 2,142.5 | 2,317.4 | 2,506.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | 214.9 | 143.2 | 90.6 | 98.0 | 106.0 | 114.6 | 124.0 |
| Account Receivables, % | 0 | 0 | 0 | 16.27 | 8.46 | 4.95 | 4.95 | 4.95 | 4.95 | 4.95 |
| Inventories | -2,019.1 | -4,380.6 | -1,102.1 | .0 | .0 | -1,024.7 | -1,108.3 | -1,198.8 | -1,296.7 | -1,402.6 |
| Inventories, % | -159.36 | -337.6 | -79.77 | 0 | 0 | -55.95 | -55.95 | -55.95 | -55.95 | -55.95 |
| Accounts Payable | 4.3 | 3.1 | 9.9 | 45.0 | 20.1 | 21.6 | 23.4 | 25.3 | 27.3 | 29.6 |
| Accounts Payable, % | 0.34058 | 0.23914 | 0.71915 | 3.41 | 1.19 | 1.18 | 1.18 | 1.18 | 1.18 | 1.18 |
| Capital Expenditure | -37.9 | -23.5 | -29.1 | -25.0 | .0 | -32.3 | -34.9 | -37.7 | -40.8 | -44.2 |
| Capital Expenditure, % | -2.99 | -1.81 | -2.11 | -1.89 | 0 | -1.76 | -1.76 | -1.76 | -1.76 | -1.76 |
| Tax Rate, % | 19.71 | 19.71 | 19.71 | 19.71 | 19.71 | 19.71 | 19.71 | 19.71 | 19.71 | 19.71 |
| EBITAT | -45.2 | 463.2 | 524.1 | 392.6 | -33.5 | 304.6 | 329.5 | 356.4 | 385.5 | 417.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 1,990.4 | 2,845.8 | -2,731.2 | -868.1 | 55.1 | 1,412.5 | 439.0 | 474.8 | 513.6 | 555.5 |
| WACC, % | 12.45 | 17.23 | 17.01 | 17.08 | 17.1 | 16.17 | 16.17 | 16.17 | 16.17 | 16.17 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,388.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 567 | |||||||||
| Terminal Value | 3,998 | |||||||||
| Present Terminal Value | 1,889 | |||||||||
| Enterprise Value | 4,278 | |||||||||
| Net Debt | 275 | |||||||||
| Equity Value | 4,003 | |||||||||
| Diluted Shares Outstanding, MM | 87 | |||||||||
| Equity Value Per Share | 46.20 |
Benefits of Choosing Hancock Whitney Corporation (HWCPZ)
- Comprehensive Financial Model: Leverage Hancock Whitney’s actual data for accurate DCF valuation.
- Complete Forecast Customization: Modify revenue growth, profit margins, WACC, and other crucial factors.
- Real-Time Calculations: Enjoy automatic updates that display your results instantly as changes are made.
- Professional-Grade Template: A polished Excel file specifically created for high-quality valuations.
- Flexible and Reusable: Designed for adaptability, allowing you to conduct detailed forecasts multiple times.
Key Features
- Customizable Financial Inputs: Adjust essential factors, including revenue growth, EBITDA %, and capital investments for Hancock Whitney Corporation (HWCPZ).
- Instant DCF Valuation: Quickly calculates intrinsic value, NPV, and other financial metrics for informed decision-making.
- High-Precision Accuracy: Leverages Hancock Whitney's real financial data to provide realistic valuation results.
- Effortless Scenario Analysis: Easily explore varying assumptions and evaluate different outcomes for comprehensive insights.
- Efficiency Booster: Streamline the valuation process by avoiding the complexities of building models from the ground up.
How It Functions
- Download the Template: Gain immediate access to the Excel-based HWCPZ DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model will automatically refresh to show Hancock Whitney’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation changes.
- Analyze and Decide: Utilize the results to inform your investment strategy or financial analysis.
Why Opt for Hancock Whitney Corporation (HWCPZ) Calculator?
- Efficiency Boost: Skip the hassle of building a DCF model from the ground up – it’s ready for immediate use.
- Enhanced Accuracy: Dependable financial data and precise formulas minimize valuation errors.
- Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
- Intuitive Presentation: Clear graphs and outputs facilitate straightforward analysis of results.
- Endorsed by Professionals: Crafted for users who prioritize accuracy and ease of use.
Who Can Benefit from Hancock Whitney Corporation (HWCPZ)?
- Individual Investors: Make well-informed decisions regarding the purchase or sale of Hancock Whitney Corporation stock.
- Financial Analysts: Enhance valuation tasks with ready-to-implement financial models tailored to HWCPZ.
- Consultants: Provide clients with timely and accurate valuation insights on Hancock Whitney Corporation.
- Business Owners: Gain an understanding of how major firms like Hancock Whitney Corporation are appraised to inform your own business strategy.
- Finance Students: Acquire practical knowledge of valuation methods using real-world examples related to HWCPZ.
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Hancock Whitney Corporation (HWCPZ), encompassing revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for calculating the Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models that present intrinsic value along with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to aid in comprehensive analysis.
- Key Ratios: A collection of key ratios, including profitability, leverage, and efficiency metrics for Hancock Whitney Corporation (HWCPZ).
- Dashboard and Charts: A visual summary of valuation outputs and assumptions, designed for easy analysis of 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.