|
F.N.B. Corporation (FNB) DCF Valuation
US | Financial Services | Banks - Regional | NYSE
|
- ✓ 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
F.N.B. Corporation (FNB) Bundle
Discover the true potential of F.N.B. Corporation with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how changes affect F.N.B. Corporation's valuation – all within one convenient Excel template.
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 | 1,211.5 | 1,216.6 | 1,236.9 | 1,443.3 | 2,231.0 | 2,640.1 | 3,124.3 | 3,697.2 | 4,375.2 | 5,177.5 |
| Revenue Growth, % | 0 | 0.42369 | 1.66 | 16.69 | 54.57 | 18.34 | 18.34 | 18.34 | 18.34 | 18.34 |
| EBITDA | 504.0 | 390.0 | 561.0 | 616.0 | .0 | 853.8 | 1,010.3 | 1,195.6 | 1,414.9 | 1,674.3 |
| EBITDA, % | 41.6 | 32.06 | 45.36 | 42.68 | 0 | 32.34 | 32.34 | 32.34 | 32.34 | 32.34 |
| Depreciation | 56.0 | 56.0 | 58.0 | 63.0 | 78.0 | 115.0 | 136.1 | 161.0 | 190.5 | 225.5 |
| Depreciation, % | 4.62 | 4.6 | 4.69 | 4.36 | 3.5 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 |
| EBIT | 448.0 | 334.0 | 503.0 | 553.0 | -78.0 | 738.8 | 874.3 | 1,034.6 | 1,224.3 | 1,448.8 |
| EBIT, % | 36.98 | 27.45 | 40.67 | 38.31 | -3.5 | 27.98 | 27.98 | 27.98 | 27.98 | 27.98 |
| Total Cash | 3,888.0 | 4,846.0 | 6,919.0 | 4,949.0 | 3,701.0 | 2,640.1 | 3,124.3 | 3,697.2 | 4,375.2 | 5,177.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 432.0 | 485.0 | 495.0 | .0 | .0 | 610.1 | 722.0 | 854.4 | 1,011.0 | 1,196.4 |
| Account Receivables, % | 35.66 | 39.86 | 40.02 | 0 | 0 | 23.11 | 23.11 | 23.11 | 23.11 | 23.11 |
| Inventories | -734.0 | -1,411.7 | -3,549.9 | .0 | .0 | -1,376.0 | -1,628.3 | -1,926.9 | -2,280.2 | -2,698.4 |
| Inventories, % | -60.59 | -116.03 | -287 | 0 | 0 | -52.12 | -52.12 | -52.12 | -52.12 | -52.12 |
| 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 | -46.0 | -41.0 | -58.0 | -95.0 | -88.0 | -118.2 | -139.9 | -165.5 | -195.9 | -231.8 |
| Capital Expenditure, % | -3.8 | -3.37 | -4.69 | -6.58 | -3.94 | -4.48 | -4.48 | -4.48 | -4.48 | -4.48 |
| Tax Rate, % | 16.95 | 16.95 | 16.95 | 16.95 | 16.95 | 16.95 | 16.95 | 16.95 | 16.95 | 16.95 |
| EBITAT | 368.5 | 278.1 | 404.9 | 439.2 | -64.8 | 603.6 | 714.3 | 845.2 | 1,000.2 | 1,183.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 680.5 | 917.8 | 2,533.1 | -2,647.7 | -74.8 | 1,366.2 | 850.9 | 1,006.9 | 1,191.6 | 1,410.1 |
| WACC, % | 10.42 | 10.49 | 10.3 | 10.23 | 10.47 | 10.38 | 10.38 | 10.38 | 10.38 | 10.38 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,347.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 1,438 | |||||||||
| Terminal Value | 17,154 | |||||||||
| Present Terminal Value | 10,467 | |||||||||
| Enterprise Value | 14,815 | |||||||||
| Net Debt | 2,901 | |||||||||
| Equity Value | 11,914 | |||||||||
| Diluted Shares Outstanding, MM | 363 | |||||||||
| Equity Value Per Share | 32.83 |
What You Will Receive
- Comprehensive Financial Model: F.N.B. Corporation’s actual data provides accurate DCF valuation.
- Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Automatic updates allow you to see results instantly as adjustments are made.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
- Flexible and Reusable: Designed for adaptability, making it suitable for ongoing detailed forecasts.
Key Features
- Comprehensive F.N.B. Financial Data: Gain access to reliable pre-loaded historical figures and future forecasts.
- Adjustable Forecast Parameters: Modify highlighted cells for metrics like WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic recalculations for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries to help you visualize your valuation insights.
- Designed for All Users: An easy-to-navigate layout tailored for investors, CFOs, and consultants alike.
How It Works
- Download the Template: Gain immediate access to the Excel-based F.N.B. Corporation (FNB) DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates F.N.B. Corporation’s (FNB) intrinsic value.
- Test Scenarios: Explore various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial assessment.
Why Choose This Calculator for F.N.B. Corporation (FNB)?
- Accuracy: Utilizes real F.N.B. Corporation (FNB) financials for reliable data.
- Flexibility: Tailored for users to easily adjust and experiment with inputs.
- Time-Saving: Avoid the complexities of creating a DCF model from the ground up.
- Professional-Grade: Crafted with the precision and usability expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.
Who Should Use F.N.B. Corporation (FNB) Services?
- Investors: Gain insights and make informed decisions with our comprehensive financial solutions.
- Financial Analysts: Enhance your analysis with our robust tools designed for efficiency and accuracy.
- Consultants: Easily customize our services for tailored client presentations and strategic recommendations.
- Finance Enthusiasts: Expand your knowledge of banking and investment strategies through our educational resources.
- Educators and Students: Utilize our platforms as a hands-on learning resource in finance and business courses.
What the Template Contains
- Pre-Filled Data: Includes F.N.B. Corporation’s historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze F.N.B. Corporation’s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.