Pinnacle Financial Partners, Inc. (PNFP) DCF Valuation

Pinnacle Financial Partners, Inc. (PNFP) 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

Pinnacle Financial Partners, Inc. (PNFP) 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:

Simplify Pinnacle Financial Partners, Inc. (PNFP) valuation with this customizable DCF Calculator! Featuring real Pinnacle Financial Partners, Inc. (PNFP) financials and adjustable forecast inputs, you can test scenarios and uncover Pinnacle Financial Partners, Inc. (PNFP) fair value in minutes.


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 939.9 1,056.1 1,205.9 1,400.0 1,601.8 1,830.3 2,091.4 2,389.7 2,730.6 3,120.1
Revenue Growth, % 0 12.37 14.18 16.1 14.42 14.27 14.27 14.27 14.27 14.27
EBITDA 505.9 416.6 705.2 759.8 .0 754.1 861.7 984.6 1,125.1 1,285.6
EBITDA, % 53.83 39.44 58.48 54.27 0 41.2 41.2 41.2 41.2 41.2
Depreciation 32.0 45.2 32.3 36.5 .0 47.5 54.3 62.0 70.9 81.0
Depreciation, % 3.41 4.28 2.68 2.61 0 2.59 2.59 2.59 2.59 2.59
EBIT 473.9 371.4 672.8 723.3 .0 706.7 807.5 922.6 1,054.3 1,204.7
EBIT, % 50.42 35.16 55.8 51.66 0 38.61 38.61 38.61 38.61 38.61
Total Cash 3,908.7 7,312.2 8,933.2 4,704.8 4,546.2 1,830.3 2,091.4 2,389.7 2,730.6 3,120.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 84.5 104.1 98.8 161.2 217.5
Account Receivables, % 8.99 9.86 8.19 11.51 13.58
Inventories -640.7 -4,077.9 -5,208.9 .0 .0 -981.6 -1,121.7 -1,281.7 -1,464.5 -1,673.4
Inventories, % -68.17 -386.13 -431.96 0 0 -53.63 -53.63 -53.63 -53.63 -53.63
Accounts Payable 42.2 24.9 12.5 19.5 67.0 49.3 56.3 64.3 73.5 84.0
Accounts Payable, % 4.49 2.36 1.04 1.39 4.18 2.69 2.69 2.69 2.69 2.69
Capital Expenditure -42.2 -39.8 -23.2 -64.3 -78.3 -71.9 -82.2 -93.9 -107.3 -122.6
Capital Expenditure, % -4.49 -3.76 -1.92 -4.6 -4.89 -3.93 -3.93 -3.93 -3.93 -3.93
Tax Rate, % 21.27 21.27 21.27 21.27 21.27 21.27 21.27 21.27 21.27 21.27
EBITAT 381.8 312.3 544.3 581.5 .0 572.0 653.5 746.8 853.3 975.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 970.0 3,718.1 1,677.2 -4,710.6 -87.1 1,538.1 745.4 851.8 973.3 1,112.1
WACC, % 15 15.34 15.03 14.98 14.82 15.03 15.03 15.03 15.03 15.03
PV UFCF
SUM PV UFCF 3,568.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,134
Terminal Value 8,704
Present Terminal Value 4,321
Enterprise Value 7,889
Net Debt 420
Equity Value 7,470
Diluted Shares Outstanding, MM 77
Equity Value Per Share 97.45

What You Will Get

  • Real Pinnacle Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Pinnacle Financial Partners, Inc. (PNFP).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Pinnacle Financial Partners, Inc.'s (PNFP) fair value.
  • Versatile Excel Template: Designed for quick edits, scenario testing, and detailed financial projections.
  • Time-Saving and Accurate: Avoid building models from scratch while ensuring precision and flexibility in your assessments.

Key Features

  • Comprehensive Financial Data: Gain access to precise pre-loaded historical performance and future forecasts for Pinnacle Financial Partners, Inc. (PNFP).
  • Adjustable Forecast Parameters: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Instant updates to 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 Skill Levels: An easy-to-navigate layout tailored for investors, CFOs, and financial consultants.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Pinnacle Financial Partners, Inc. (PNFP) preloaded data.
  • 2. Modify Assumptions: Adjust essential inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Immediate Results: The DCF model automatically calculates intrinsic value and NPV in real-time.
  • 4. Explore Scenarios: Evaluate various forecasts to understand different valuation outcomes.
  • 5. Present with Assurance: Share professional valuation insights to bolster your decision-making process.

Why Choose Pinnacle Financial Partners, Inc. (PNFP) Calculator?

  • User-Friendly Interface: Crafted for both novice and experienced users.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Feedback: Observe immediate updates to Pinnacle's valuation as you change inputs.
  • Preloaded Data: Comes with Pinnacle’s latest financial metrics for swift evaluations.
  • Preferred by Experts: Utilized by financial analysts and investors for strategic decision-making.

Who Should Use This Product?

  • Investors: Accurately assess Pinnacle Financial Partners, Inc.’s (PNFP) fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
  • Consultants: Easily customize the template for valuation reports tailored for clients.
  • Entrepreneurs: Discover insights into financial modeling practices used by leading financial institutions.
  • Educators: Employ it as a teaching resource to illustrate various valuation methodologies.

What the Template Contains

  • Pre-Filled DCF Model: Pinnacle Financial Partners’ (PNFP) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital specific to Pinnacle Financial Partners.
  • Financial Ratios: Evaluate Pinnacle Financial Partners’ profitability, leverage, and efficiency metrics.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to suit your analysis scenarios.
  • Financial Statements: Annual and quarterly reports to support comprehensive analysis of Pinnacle Financial Partners.
  • Interactive Dashboard: Easily visualize key valuation metrics and results for Pinnacle Financial Partners.

Es wurden keine passenden Produkte gefunden.