First Hawaiian, Inc. (FHB) 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
First Hawaiian, Inc. (FHB) Bundle
Maximize your efficiency and improve precision with our (FHB) DCF Calculator! Utilizing real data from First Hawaiian, Inc. and customizable assumptions, this tool enables you to forecast, analyze, and assess (FHB) 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 | 736.0 | 711.0 | 690.2 | 762.1 | 1,132.1 | 1,281.2 | 1,449.8 | 1,640.6 | 1,856.6 | 2,101.0 |
Revenue Growth, % | 0 | -3.39 | -2.92 | 10.41 | 48.56 | 13.16 | 13.16 | 13.16 | 13.16 | 13.16 |
EBITDA | 449.5 | 306.8 | 400.8 | 408.0 | -24.2 | 547.6 | 619.6 | 701.2 | 793.5 | 898.0 |
EBITDA, % | 61.08 | 43.15 | 58.07 | 53.53 | -2.14 | 42.74 | 42.74 | 42.74 | 42.74 | 42.74 |
Depreciation | 14.5 | 16.0 | 24.4 | 20.7 | 18.6 | 31.0 | 35.1 | 39.8 | 45.0 | 50.9 |
Depreciation, % | 1.97 | 2.24 | 3.54 | 2.72 | 1.64 | 2.42 | 2.42 | 2.42 | 2.42 | 2.42 |
EBIT | 435.0 | 290.8 | 376.4 | 387.2 | -42.8 | 516.5 | 584.5 | 661.4 | 748.5 | 847.0 |
EBIT, % | 59.1 | 40.91 | 54.53 | 50.81 | -3.78 | 40.32 | 40.32 | 40.32 | 40.32 | 40.32 |
Total Cash | 4,769.7 | 1,040.9 | 1,258.5 | 7,998.4 | 1,739.9 | 1,281.2 | 1,449.8 | 1,640.6 | 1,856.6 | 2,101.0 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 45.2 | 69.6 | .0 | 376.3 | .0 | 167.4 | 189.4 | 214.3 | 242.5 | 274.5 |
Account Receivables, % | 6.15 | 9.79 | 0 | 49.38 | 0 | 13.06 | 13.06 | 13.06 | 13.06 | 13.06 |
Inventories | -739.6 | -1,110.6 | -1,321.8 | -604.9 | .0 | -972.1 | -1,100.0 | -1,244.8 | -1,408.7 | -1,594.1 |
Inventories, % | -100.49 | -156.2 | -191.5 | -79.38 | 0 | -75.88 | -75.88 | -75.88 | -75.88 | -75.88 |
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 | -29.4 | -33.4 | -20.5 | -13.3 | -16.0 | -37.9 | -42.9 | -48.6 | -55.0 | -62.2 |
Capital Expenditure, % | -3.99 | -4.7 | -2.96 | -1.74 | -1.41 | -2.96 | -2.96 | -2.96 | -2.96 | -2.96 |
Tax Rate, % | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 |
EBITAT | 324.1 | 221.7 | 286.6 | 292.9 | -32.5 | 391.0 | 442.5 | 500.7 | 566.6 | 641.2 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | 1,003.6 | 550.8 | 571.4 | -792.8 | -258.5 | 1,188.9 | 540.6 | 611.8 | 692.3 | 783.4 |
WACC, % | 13.37 | 13.5 | 13.49 | 13.45 | 13.48 | 13.46 | 13.46 | 13.46 | 13.46 | 13.46 |
PV UFCF | ||||||||||
SUM PV UFCF | 2,721.2 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 799 | |||||||||
Terminal Value | 6,974 | |||||||||
Present Terminal Value | 3,710 | |||||||||
Enterprise Value | 6,431 | |||||||||
Net Debt | -1,240 | |||||||||
Equity Value | 7,671 | |||||||||
Diluted Shares Outstanding, MM | 128 | |||||||||
Equity Value Per Share | 59.97 |
What You Will Receive
- Adjustable Forecast Assumptions: Effortlessly modify key inputs (growth %, margins, WACC) to generate various scenarios.
- Comprehensive Financial Data: First Hawaiian, Inc.’s (FHB) financial information pre-filled to facilitate your analysis.
- Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Tailored and Professional Design: A refined Excel model that can be customized to meet your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, validating strategies, and optimizing your time.
Key Features
- 🔍 Real-Life FHB Financials: Pre-filled historical and projected data for First Hawaiian, Inc. (FHB).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate First Hawaiian’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize First Hawaiian’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- 1. Download the Template: Obtain and open the Excel file featuring First Hawaiian, Inc.'s preloaded financial data.
- 2. Adjust Key Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures.
- 3. Instant Results: The DCF model automatically computes intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Evaluate various forecasts to understand different valuation possibilities.
- 5. Present with Assurance: Deliver professional valuation analyses to back your financial decisions.
Why Choose This Calculator for First Hawaiian, Inc. (FHB)?
- Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for First Hawaiian, Inc. (FHB).
- Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios for First Hawaiian, Inc. (FHB).
- Detailed Insights: Automatically computes First Hawaiian, Inc. (FHB)’s intrinsic value and Net Present Value.
- Preloaded Data: Historical and forecasted data provide reliable starting points for analysis of First Hawaiian, Inc. (FHB).
- Professional Quality: Perfect for financial analysts, investors, and business consultants focused on First Hawaiian, Inc. (FHB).
Who Should Use This Product?
- Investors: Evaluate First Hawaiian, Inc.'s (FHB) valuation before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
- Startup Founders: Gain insights into how established banks like First Hawaiian, Inc. (FHB) are valued.
- Consultants: Provide clients with detailed valuation analyses and reports.
- Students and Educators: Utilize actual financial data to learn and teach valuation strategies.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled First Hawaiian, Inc. (FHB) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for First Hawaiian, Inc. (FHB).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.