|
East West Bancorp, Inc. (EWBC) DCF Valuation
US | Financial Services | Banks - Diversified | NASDAQ
|
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
East West Bancorp, Inc. (EWBC) Bundle
Make more informed investment choices with the (EWBC) DCF Calculator! Explore real financial data for East West Bancorp, Inc., adjust growth projections and expenses, and instantly observe how these changes affect the intrinsic value of (EWBC).
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,662.9 | 1,599.2 | 1,801.3 | 2,319.0 | 2,362.2 | 2,595.0 | 2,850.6 | 3,131.5 | 3,440.0 | 3,779.0 |
| Revenue Growth, % | 0 | -3.83 | 12.64 | 28.74 | 1.86 | 9.85 | 9.85 | 9.85 | 9.85 | 9.85 |
| EBITDA | 988.1 | 805.7 | 1,213.2 | 1,571.5 | 1,623.2 | 1,627.7 | 1,788.1 | 1,964.3 | 2,157.8 | 2,370.4 |
| EBITDA, % | 59.42 | 50.38 | 67.35 | 67.77 | 68.72 | 62.73 | 62.73 | 62.73 | 62.73 | 62.73 |
| Depreciation | 144.2 | 119.9 | 156.8 | 159.9 | 163.5 | 200.8 | 220.6 | 242.3 | 266.2 | 292.4 |
| Depreciation, % | 8.67 | 7.5 | 8.7 | 6.89 | 6.92 | 7.74 | 7.74 | 7.74 | 7.74 | 7.74 |
| EBIT | 843.9 | 685.8 | 1,056.4 | 1,411.7 | 1,459.8 | 1,426.9 | 1,567.5 | 1,722.0 | 1,891.6 | 2,078.0 |
| EBIT, % | 50.75 | 42.88 | 58.64 | 60.87 | 61.8 | 54.99 | 54.99 | 54.99 | 54.99 | 54.99 |
| Total Cash | 6,774.5 | 10,372.4 | 14,614.8 | 9,655.8 | 4,615.0 | 2,595.0 | 2,850.6 | 3,131.5 | 3,440.0 | 3,779.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 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 | -9.9 | -2.7 | -6.0 | -.7 | .0 | -5.8 | -6.4 | -7.0 | -7.7 | -8.5 |
| Capital Expenditure, % | -0.59288 | -0.16608 | -0.33403 | -0.03165104 | 0 | -0.22493 | -0.22493 | -0.22493 | -0.22493 | -0.22493 |
| Tax Rate, % | 20.46 | 20.46 | 20.46 | 20.46 | 20.46 | 20.46 | 20.46 | 20.46 | 20.46 | 20.46 |
| EBITAT | 674.0 | 567.8 | 873.0 | 1,128.1 | 1,161.2 | 1,155.1 | 1,269.0 | 1,394.0 | 1,531.3 | 1,682.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 808.4 | 685.0 | 1,023.8 | 1,287.2 | 1,324.6 | 1,350.1 | 1,483.1 | 1,629.2 | 1,789.8 | 1,966.1 |
| WACC, % | 13.71 | 13.93 | 13.92 | 13.71 | 13.69 | 13.79 | 13.79 | 13.79 | 13.79 | 13.79 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 5,535.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 2,005 | |||||||||
| Terminal Value | 17,006 | |||||||||
| Present Terminal Value | 8,913 | |||||||||
| Enterprise Value | 14,449 | |||||||||
| Net Debt | 140 | |||||||||
| Equity Value | 14,309 | |||||||||
| Diluted Shares Outstanding, MM | 142 | |||||||||
| Equity Value Per Share | 100.83 |
What You Will Get
- Editable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to generate various scenarios.
- Real-World Data: East West Bancorp, Inc. (EWBC)’s financial data pre-filled to kickstart your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
- 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
- Customizable Financial Metrics: Adjust essential variables such as loan growth, net interest margin, and operating expenses.
- Instant DCF Valuation: Quickly derives intrinsic value, NPV, and additional financial metrics.
- High-Precision Accuracy: Incorporates East West Bancorp's actual financial data for credible valuation results.
- Streamlined Scenario Analysis: Effortlessly evaluate various assumptions and analyze results side by side.
- Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.
How It Works
- Step 1: Download the prebuilt Excel template featuring East West Bancorp, Inc. (EWBC) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including East West Bancorp, Inc.’s (EWBC) intrinsic value.
- Step 5: Utilize the outputs to make informed investment decisions or create comprehensive reports.
Why Choose This Calculator for East West Bancorp, Inc. (EWBC)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and consultants.
- Accurate Financial Data: East West Bancorp’s historical and projected financials are preloaded for precision.
- Flexible 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 calculation process.
Who Should Use This Product?
- Investors: Evaluate East West Bancorp, Inc.'s (EWBC) performance before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
- Startup Founders: Understand the valuation processes of established financial institutions like East West Bancorp, Inc.
- Consultants: Provide comprehensive valuation analyses and reports to clients in the banking sector.
- Students and Educators: Utilize current financial data to enhance learning about valuation practices.
What the Template Contains
- Pre-Filled DCF Model: East West Bancorp’s financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate East West Bancorp’s profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and 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.