The PNC Financial Services Group, Inc. (PNC) DCF Valuation

The PNC Financial Services Group, Inc. (PNC) DCF Valuation

US | Financial Services | Banks - Regional | NYSE
The PNC Financial Services Group, Inc. (PNC) 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

The PNC Financial Services Group, Inc. (PNC) 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 determine the intrinsic value of The PNC Financial Services Group, Inc.? Our (PNC) DCF Calculator integrates real-world data and offers comprehensive customization options, enabling you to refine your forecasts and enhance your investment strategies.


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 16,901.0 19,211.0 21,114.0 21,509.0 20,766.0 21,907.6 23,112.0 24,382.6 25,723.0 27,137.1
Revenue Growth, % 0 13.67 9.91 1.87 -3.45 5.5 5.5 5.5 5.5 5.5
EBITDA 4,926.0 8,761.0 8,124.0 6,953.0 75,540.0 10,759.0 11,350.4 11,974.4 12,632.7 13,327.2
EBITDA, % 29.15 45.6 38.48 32.33 363.77 49.11 49.11 49.11 49.11 49.11
Depreciation 1,497.0 1,773.0 651.0 217.0 312.0 1,037.6 1,094.6 1,154.8 1,218.3 1,285.3
Depreciation, % 8.86 9.23 3.08 1.01 1.5 4.74 4.74 4.74 4.74 4.74
EBIT 3,429.0 6,988.0 7,473.0 6,736.0 75,228.0 9,787.2 10,325.3 10,892.9 11,491.7 12,123.5
EBIT, % 20.29 36.37 35.39 31.32 362.27 44.67 44.67 44.67 44.67 44.67
Total Cash 179,548.0 213,790.0 78,522.0 61,463.0 6,904.0 18,982.8 20,026.4 21,127.3 22,288.8 23,514.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 6,257.0 6,040.0 6,404.0 6,460.0 .0
Account Receivables, % 37.02 31.44 30.33 30.03 0
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 .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 0 0 0 0 0 0 0 0 0 0
Tax Rate, % 18.68 18.68 18.68 18.68 18.68 18.68 18.68 18.68 18.68 18.68
EBITAT 7,517.0 5,674.0 6,041.0 5,578.0 61,173.4 8,341.8 8,800.4 9,284.2 9,794.6 10,333.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 2,757.0 7,664.0 6,328.0 5,739.0 67,945.4 3,734.9 9,584.7 10,111.7 10,667.6 11,254.0
WACC, % 14.56 12.81 12.77 12.96 12.82 13.18 13.18 13.18 13.18 13.18
PV UFCF
SUM PV UFCF 30,315.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 11,479
Terminal Value 102,651
Present Terminal Value 55,267
Enterprise Value 85,583
Net Debt 54,769
Equity Value 30,814
Diluted Shares Outstanding, MM 400
Equity Value Per Share 77.03

What You Will Receive

  • Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled real PNC financials.
  • Comprehensive Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
  • Flexible Forecasting: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect PNC's valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Layout: Organized for clarity and user-friendliness, complete with step-by-step guidance.

Key Features

  • Customizable Financial Inputs: Adjust essential parameters such as loan growth, interest rates, and operational costs.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
  • High-Precision Estimates: Incorporates PNC's actual financial data for accurate valuation results.
  • Simplified Scenario Testing: Easily explore various assumptions and analyze different outcomes.
  • Efficiency Booster: Streamline your process by avoiding the construction of intricate valuation models from the ground up.

How It Works

  • 1. Access the Template: Download and open the Excel file containing PNC’s preloaded financial data.
  • 2. Adjust Key Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures.
  • 3. Instant Results: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation possibilities.
  • 5. Make Informed Decisions: Deliver professional valuation insights to enhance your strategic choices.

Why Choose PNC Financial Services Group, Inc. (PNC)?

  • Reliability: Trustworthy financial data sourced directly from PNC.
  • Adaptability: Tailored for users to easily adjust and experiment with inputs.
  • Efficiency: Eliminate the need to create financial models from the ground up.
  • Expert-Level: Crafted with the precision and functionality expected by finance professionals.
  • Intuitive: Simple to navigate, suitable for users with varying levels of financial expertise.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for analyzing PNC's portfolio.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights for clients considering PNC (PNC).
  • Students and Educators: Utilize real-world financial data to enhance learning and practice in financial modeling.
  • Banking Enthusiasts: Gain insights into how financial institutions like PNC (PNC) are valued in the market.

What the Template Contains

  • Historical Data: Includes PNC’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate PNC’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 PNC’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.

No products were found matching.