Western Alliance Bancorporation (WAL) DCF Valuation

Western Alliance Bancorporation (WAL) 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

Western Alliance Bancorporation (WAL) 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:

Enhance your investment strategy with the (WAL) DCF Calculator! Explore authentic Western Alliance Bancorporation financials, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of (WAL).


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 1,051.8 1,198.7 1,843.9 2,297.2 2,557.0 3,219.8 4,054.5 5,105.5 6,428.9 8,095.5
Revenue Growth, % 0 13.97 53.82 24.58 11.31 25.92 25.92 25.92 25.92 25.92
EBITDA 633.2 657.1 1,173.0 1,390.8 1,020.1 1,797.2 2,263.0 2,849.6 3,588.3 4,518.5
EBITDA, % 60.21 54.82 63.62 60.54 39.89 55.82 55.82 55.82 55.82 55.82
Depreciation 28.9 34.6 62.2 74.6 86.5 100.7 126.8 159.7 201.1 253.2
Depreciation, % 2.75 2.89 3.37 3.25 3.38 3.13 3.13 3.13 3.13 3.13
EBIT 604.3 622.5 1,110.8 1,316.2 933.6 1,696.4 2,136.2 2,690.0 3,387.2 4,265.3
EBIT, % 57.46 51.93 60.24 57.3 36.51 52.69 52.69 52.69 52.69 52.69
Total Cash 3,780.9 7,380.2 6,705.2 8,135.0 11,441.0 3,219.8 4,054.5 5,105.5 6,428.9 8,095.5
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 520.3 467.4 867.5 1,357.0 .0 1,253.0 1,577.8 1,986.9 2,501.9 3,150.4
Accounts Payable, % 49.47 38.99 47.05 59.07 0 38.92 38.92 38.92 38.92 38.92
Capital Expenditure -35.1 -26.8 -69.4 -141.0 -114.3 -128.5 -161.8 -203.7 -256.5 -323.0
Capital Expenditure, % -3.34 -2.24 -3.76 -6.14 -4.47 -3.99 -3.99 -3.99 -3.99 -3.99
Tax Rate, % 22.62 22.62 22.62 22.62 22.62 22.62 22.62 22.62 22.62 22.62
EBITAT 499.2 506.6 889.4 1,057.4 722.4 1,363.2 1,716.6 2,161.5 2,721.9 3,427.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 1,013.3 461.5 1,282.3 1,480.5 -662.4 2,588.5 2,006.4 2,526.5 3,181.5 4,006.2
WACC, % 14.07 13.95 13.82 13.85 13.55 13.85 13.85 13.85 13.85 13.85
PV UFCF
SUM PV UFCF 9,522.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 4,086
Terminal Value 34,490
Present Terminal Value 18,033
Enterprise Value 27,555
Net Debt 6,547
Equity Value 21,008
Diluted Shares Outstanding, MM 109
Equity Value Per Share 193.62

What You Will Receive

  • Pre-Filled Financial Model: Western Alliance Bancorporation’s (WAL) actual data provides an accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates allow you to view results instantly as adjustments are made.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation purposes.
  • Flexible and Reusable: Designed for adaptability, making it suitable for multiple detailed forecasts.

Key Features

  • Real-Life WAL Data: Pre-filled with Western Alliance Bancorporation’s historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures as needed.
  • Dynamic Valuation Model: Automatically refreshes Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Testing: Develop various forecasting scenarios to explore different valuation results.
  • User-Friendly Design: Intuitive, organized, and suitable for both professionals and newcomers.

How It Works

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

Why Choose This Calculator for Western Alliance Bancorporation (WAL)?

  • Designed for Experts: A sophisticated tool tailored for financial analysts, CFOs, and industry consultants.
  • Accurate Financial Data: Western Alliance's historical and projected financials are preloaded for precise analysis.
  • Flexible Scenario Analysis: Easily simulate various forecasts and assumptions to explore different outcomes.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly: Step-by-step guidance ensures a smooth and efficient experience.

Who Should Use This Product?

  • Finance Students: Understand banking operations and apply financial analysis techniques using real data from Western Alliance Bancorporation (WAL).
  • Academics: Integrate advanced financial models into your teaching or research related to the banking sector.
  • Investors: Validate your investment strategies and assess valuation metrics for Western Alliance Bancorporation (WAL) stock.
  • Analysts: Enhance your analysis process with a tailored, ready-to-use financial model specific to Western Alliance Bancorporation (WAL).
  • Small Business Owners: Discover how financial institutions like Western Alliance Bancorporation (WAL) evaluate their performance and market position.

What the Template Contains

  • Pre-Filled Data: Includes Western Alliance Bancorporation’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 Western Alliance Bancorporation’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.