The Bank of New York Mellon Corporation (BK) DCF Valuation

The Bank of New York Mellon Corporation (BK) 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 Bank of New York Mellon Corporation (BK) Bundle

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

TOTAL:

Streamline your analysis and improve precision with our (BK) DCF Calculator! Utilizing real data from The Bank of New York Mellon Corporation and customizable assumptions, this tool enables you to forecast, analyze, and value (BK) like a seasoned investor.


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 16,088.0 15,472.0 15,633.0 16,034.0 17,293.0 17,622.8 17,958.9 18,301.4 18,650.5 19,006.2
Revenue Growth, % 0 -3.83 1.04 2.57 7.85 1.91 1.91 1.91 1.91 1.91
EBITDA 6,902.0 6,098.0 6,515.0 4,964.0 5,836.0 6,650.7 6,777.6 6,906.8 7,038.6 7,172.8
EBITDA, % 42.9 39.41 41.67 30.96 33.75 37.74 37.74 37.74 37.74 37.74
Depreciation 1,315.0 1,630.0 1,867.0 1,636.0 1,748.0 1,796.2 1,830.5 1,865.4 1,901.0 1,937.2
Depreciation, % 8.17 10.54 11.94 10.2 10.11 10.19 10.19 10.19 10.19 10.19
EBIT 5,587.0 4,468.0 4,648.0 3,328.0 4,088.0 4,854.5 4,947.1 5,041.4 5,137.6 5,235.6
EBIT, % 34.73 28.88 29.73 20.76 23.64 27.55 27.55 27.55 27.55 27.55
Total Cash 172,446.0 224,598.0 166,807.0 153,986.0 33,822.0 17,622.8 17,958.9 18,301.4 18,650.5 19,006.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 624.0 510.0 5,903.0 6,919.0 .0
Account Receivables, % 3.88 3.3 37.76 43.15 0
Inventories -165,469.0 -218,782.0 -179,424.0 -150,930.0 .0 -14,098.2 -14,367.1 -14,641.1 -14,920.4 -15,204.9
Inventories, % -1028.52 -1414.05 -1147.73 -941.31 0 -80 -80 -80 -80 -80
Accounts Payable 18,758.0 25,085.0 25,150.0 23,435.0 18,395.0 17,622.8 17,958.9 18,301.4 18,650.5 19,006.2
Accounts Payable, % 116.6 162.13 160.88 146.16 106.37 100 100 100 100 100
Capital Expenditure -1,210.0 -1,222.0 -1,215.0 -1,346.0 -1,220.0 -1,361.9 -1,387.9 -1,414.4 -1,441.3 -1,468.8
Capital Expenditure, % -7.52 -7.9 -7.77 -8.39 -7.05 -7.73 -7.73 -7.73 -7.73 -7.73
Tax Rate, % 19.62 19.62 19.62 19.62 19.62 19.62 19.62 19.62 19.62 19.62
EBITAT 4,441.0 3,617.0 3,759.0 2,573.0 3,286.0 3,874.0 3,947.9 4,023.2 4,099.9 4,178.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 188,149.0 63,779.0 -40,275.0 -28,362.0 -145,237.0 14,529.7 4,936.2 5,030.4 5,126.3 5,224.1
WACC, % 20.18 20.44 20.42 19.8 20.34 20.23 20.23 20.23 20.23 20.23
PV UFCF
SUM PV UFCF 22,925.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 5,329
Terminal Value 29,222
Present Terminal Value 11,630
Enterprise Value 34,555
Net Debt -93,455
Equity Value 128,010
Diluted Shares Outstanding, MM 788
Equity Value Per Share 162.49

What You Will Receive

  • Authentic BNY Mellon Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for The Bank of New York Mellon Corporation (BK).
  • Comprehensive Customization: Modify all key parameters (yellow cells) such as WACC, growth %, and tax rates to fit your analysis.
  • Immediate Valuation Adjustments: Automatic recalculations to assess the effects of changes on BNY Mellon's fair value.
  • Flexible Excel Template: Designed for quick modifications, scenario testing, and in-depth projections.
  • Efficient and Precise: Avoid the hassle of building models from scratch while ensuring accuracy and adaptability.

Key Features

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

How It Works

  • 1. Access the Template: Download and open the Excel file featuring The Bank of New York Mellon Corporation’s (BK) financial data.
  • 2. Modify Assumptions: Adjust essential inputs such as growth projections, WACC, and capital expenditures.
  • 3. Instant Results: The DCF model automatically computes the intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation scenarios.
  • 5. Make Informed Decisions: Deliver professional valuation insights to enhance your strategic choices.

Why Choose This Calculator for The Bank of New York Mellon Corporation (BK)?

  • User-Friendly Interface: Crafted for both novice users and seasoned professionals.
  • Customizable Inputs: Modify parameters easily to suit your financial analysis.
  • Real-Time Valuation: Observe immediate updates to The Bank of New York Mellon’s valuation as you tweak inputs.
  • Preloaded Data: Comes equipped with The Bank of New York Mellon’s actual financial figures for swift evaluations.
  • Preferred by Experts: Utilized by financial analysts and investors for informed decision-making.

Who Should Use This Product?

  • Institutional Investors: Develop comprehensive investment strategies based on BNY Mellon's (BK) financial performance.
  • Corporate Finance Teams: Evaluate funding options and capital allocation strategies for their organizations.
  • Financial Consultants: Offer clients informed insights into the valuation and performance of BNY Mellon (BK).
  • Students and Educators: Utilize real-time market data to enhance learning in finance and investment courses.
  • Market Analysts: Gain a deeper understanding of banking sector trends and BNY Mellon’s (BK) market positioning.

What the Template Contains

  • Pre-Filled Data: Includes The Bank of New York Mellon 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 The Bank of New York Mellon 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.

No products were found matching.