Synchrony Financial (SYF) DCF Valuation

Synchrony Financial (SYF) DCF Valuation

US | Financial Services | Financial - Credit Services | NYSE
Synchrony Financial (SYF) 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

Synchrony Financial (SYF) Bundle

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

TOTAL:

Whether you’re an investor or analyst, this (SYF) DCF Calculator is your go-to resource for accurate valuation. Preloaded with Synchrony Financial's real data, you can easily adjust forecasts and observe the effects in real-time.


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 11,162.0 10,192.0 16,005.0 7,662.0 9,392.0 9,833.3 10,295.4 10,779.2 11,285.7 11,816.0
Revenue Growth, % 0 -8.69 57.03 -52.13 22.58 4.7 4.7 4.7 4.7 4.7
EBITDA 2,838.0 6,359.0 4,894.0 .0 .0 2,328.4 2,437.9 2,552.4 2,672.4 2,797.9
EBITDA, % 25.43 62.39 30.58 0 0 23.68 23.68 23.68 23.68 23.68
Depreciation 10,372.0 5,255.0 8,720.0 .0 .0 3,913.0 4,096.9 4,289.4 4,490.9 4,702.0
Depreciation, % 92.92 51.56 54.48 0 0 39.79 39.79 39.79 39.79 39.79
EBIT -7,534.0 1,104.0 -3,826.0 .0 .0 -1,584.5 -1,659.0 -1,737.0 -1,818.6 -1,904.0
EBIT, % -67.5 10.83 -23.91 0 0 -16.11 -16.11 -16.11 -16.11 -16.11
Total Cash 18,993.0 13,620.0 15,173.0 18,058.0 17,790.0 9,731.1 10,188.4 10,667.1 11,168.4 11,693.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 0 0 0 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, % 23.15 23.15 23.15 23.15 23.15 23.15 23.15 23.15 23.15 23.15
EBITAT -5,806.7 846.8 -2,912.5 .0 .0 -1,216.3 -1,273.5 -1,333.3 -1,396.0 -1,461.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 4,565.3 6,101.8 5,807.5 .0 .0 2,696.6 2,823.4 2,956.0 3,094.9 3,240.4
WACC, % 16.51 16.46 16.38 16.5 16.48 16.46 16.46 16.46 16.46 16.46
PV UFCF
SUM PV UFCF 9,462.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 3,305
Terminal Value 22,852
Present Terminal Value 10,665
Enterprise Value 20,128
Net Debt 751
Equity Value 19,377
Diluted Shares Outstanding, MM 401
Equity Value Per Share 48.37

What You Will Get

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

Key Features

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

How It Functions

  • Download: Obtain the pre-configured Excel file featuring Synchrony Financial’s (SYF) financial metrics.
  • Customize: Modify projections, such as revenue growth, EBITDA margin, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various forecasts and instantly compare results.
  • Make Decisions: Leverage the valuation insights to inform your investment approach.

Why Choose This Calculator for Synchrony Financial (SYF)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio assessments in a single tool.
  • Flexible Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Synchrony Financial’s intrinsic value and Net Present Value.
  • Preloaded Information: Access historical and projected data for precise calculations.
  • Expert-Level Quality: Perfect for financial analysts, investors, and business advisors.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and trustworthy valuation models for portfolio assessments involving Synchrony Financial (SYF).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights to clients regarding Synchrony Financial (SYF) stock.
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Finance Enthusiasts: Gain insights into the valuation processes of financial services companies like Synchrony Financial (SYF).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Synchrony Financial (SYF) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Synchrony Financial (SYF).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.


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.