United Bankshares, Inc. (UBSI) DCF Valuation

United Bankshares, Inc. (UBSI) DCF Valuation

US | Financial Services | Banks - Regional | NASDAQ
United Bankshares, Inc. (UBSI) 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

United Bankshares, Inc. (UBSI) 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 potential of United Bankshares, Inc. (UBSI) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to determine the intrinsic value of United Bankshares, Inc. (UBSI) and enhance your investment approach.


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 1,036.7 1,008.6 1,031.6 1,503.3 1,029.7 1,065.2 1,101.9 1,139.9 1,179.2 1,219.9
Revenue Growth, % 0.00 -2.72 2.28 45.73 -31.51 3.45 3.45 3.45 3.45 3.45
EBITDA .0 259.8 448.5 .0 .0 147.5 152.6 157.9 163.3 169.0
EBITDA, % 0.00 25.76 43.47 0.00 0.00 13.85 13.85 13.85 13.85 13.85
Depreciation 20.3 22.5 23.8 .0 10.4 16.0 16.5 17.1 17.7 18.3
Depreciation, % 1.96 2.23 2.30 0.00 1.01 1.50 1.50 1.50 1.50 1.50
EBIT -20.3 237.3 424.7 .0 -10.4 131.6 136.1 140.8 145.6 150.7
EBIT, % -1.96 23.53 41.17 0.00 -1.01 12.35 12.35 12.35 12.35 12.35
Total Cash 5,162.4 7,800.9 5,718.6 4,043.5 3,200.4 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 66.8 64.5 94.9 111.4 102.4
Account Receivables, % 6.45 6.40 9.20 7.41 9.95
Inventories -2,298.5 -3,837.5 .0 .0 .0 -426.1 -440.8 -456.0 -471.7 -488.0
Inventories, % -221.70 -380.49 0.00 0.00 0.00 -40.00 -40.00 -40.00 -40.00 -40.00
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 -19.0 -15.4 -16.9 -11.7 .0 -12.3 -12.7 -13.1 -13.6 -14.0
Capital Expenditure, % -1.84 -1.52 -1.63 -0.78 0.00 -1.15 -1.15 -1.15 -1.15 -1.15
Tax Rate, % 20.20 20.52 20.96 0.00 20.19 16.37 16.37 16.37 16.37 16.37
EBITAT -16.2 188.6 335.7 .0 -8.3 110.0 113.8 117.7 121.8 126.0
Depreciation 20.3 22.5 23.8 0.0 10.4 16.0 16.5 17.1 17.7 18.3
Changes in Account Receivables 18.5 -2.9 -3.0 -3.1 -3.2
Changes in Inventories 426.1 14.7 15.2 15.7 16.3
Changes in Accounts Payable 0.0 0.0 0.0 0.0 0.0
Capital Expenditure -19.0 -15.4 -16.9 -11.7 0.0 -12.3 -12.7 -13.1 -13.6 -14.0
UFCF 2,216.8 1,737.0 -3,525.2 -28.2 11.1 558.3 129.4 133.9 138.5 143.3
WACC, % 18.10 18.10 18.05 18.04 18.21 18.10 18.10 18.10 18.10 18.10
PV UFCF 472.7 92.8 81.3 71.2 62.4
SUM PV UFCF 780.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 146.2
Terminal Value 907.9
Present Terminal Value 395.2
Enterprise Value 1,175.5
Net Debt -154.0
Equity Value 1,329.5
Diluted Shares Outstanding, MM 136.0
Equity Value Per Share 9.78

What You Will Get

  • Editable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to generate various scenarios.
  • Real-World Data: United Bankshares, Inc. (UBSI)’s financial data pre-loaded to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Accurate United Bankshares Financials: Gain access to reliable pre-loaded historical data and future forecasts.
  • Adjustable Forecast Parameters: Modify highlighted cells for metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Instant updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Clear charts and summaries to help you visualize your valuation outcomes.
  • Designed for All Skill Levels: A straightforward, intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered United Bankshares, Inc. (UBSI) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for United Bankshares, Inc. (UBSI)'s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for United Bankshares, Inc. (UBSI)?

  • Accurate Data: Up-to-date financials for United Bankshares, Inc. ensure reliable 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: An intuitive design and clear instructions make it accessible for all users.

Who Should Use This Product?

  • Finance Students: Discover financial modeling techniques and apply them to real-world scenarios involving United Bankshares, Inc. (UBSI).
  • Academics: Integrate advanced financial models into your curriculum or research focused on banking sectors.
  • Investors: Evaluate your investment strategies and analyze performance metrics for United Bankshares, Inc. (UBSI).
  • Analysts: Enhance your analysis process with a customizable financial model tailored for United Bankshares, Inc. (UBSI).
  • Small Business Owners: Understand the financial evaluation methods used for large banking institutions like United Bankshares, Inc. (UBSI).

What the Template Contains

  • Historical Data: Includes United Bankshares, Inc.'s (UBSI) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate United Bankshares, Inc.'s (UBSI) 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 United Bankshares, Inc.'s (UBSI) 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.