Fifth Third Bancorp (FITB) DCF Valuation

Fifth Third Bancorp (FITB) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Fifth Third Bancorp (FITB) 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 Fifth Third Bancorp (FITB) valuation with this customizable DCF Calculator! Featuring real Fifth Third Bancorp (FITB) financials and adjustable forecast inputs, you can test scenarios and uncover Fifth Third Bancorp (FITB) 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 8,203.0 7,491.0 7,799.0 8,295.0 8,195.0 8,207.0 8,219.0 8,231.1 8,243.1 8,255.2
Revenue Growth, % 0 -8.68 4.11 6.36 -1.21 0.14652 0.14652 0.14652 0.14652 0.14652
EBITDA 3,674.0 2,289.0 3,866.0 3,529.0 3,469.0 3,443.5 3,448.5 3,453.6 3,458.7 3,463.7
EBITDA, % 44.79 30.56 49.57 42.54 42.33 41.96 41.96 41.96 41.96 41.96
Depreciation 478.0 492.0 367.0 455.0 481.0 467.1 467.8 468.4 469.1 469.8
Depreciation, % 5.83 6.57 4.71 5.49 5.87 5.69 5.69 5.69 5.69 5.69
EBIT 3,196.0 1,797.0 3,499.0 3,074.0 2,988.0 2,976.4 2,980.8 2,985.2 2,989.5 2,993.9
EBIT, % 38.96 23.99 44.86 37.06 36.46 36.27 36.27 36.27 36.27 36.27
Total Cash 41,256.0 74,059.0 75,676.0 62,449.0 3,142.0 7,194.9 7,205.5 7,216.0 7,226.6 7,237.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 3,363.0 2,915.0 3,052.0 2,704.0 .0
Account Receivables, % 41 38.91 39.13 32.6 0
Inventories -8,769.0 -40,359.0 -41,825.0 -12,415.0 .0 -6,565.6 -6,575.2 -6,584.9 -6,594.5 -6,604.2
Inventories, % -106.9 -538.77 -536.29 -149.67 0 -80 -80 -80 -80 -80
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 -304.0 -358.0 -309.0 -472.0 -491.0 -396.0 -396.6 -397.2 -397.8 -398.4
Capital Expenditure, % -3.71 -4.78 -3.96 -5.69 -5.99 -4.83 -4.83 -4.83 -4.83 -4.83
Tax Rate, % 21.39 21.39 21.39 21.39 21.39 21.39 21.39 21.39 21.39 21.39
EBITAT 2,507.3 1,427.0 2,755.8 2,431.0 2,349.0 2,347.3 2,350.8 2,354.2 2,357.7 2,361.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 8,087.3 33,599.0 4,142.8 -26,648.0 -7,372.0 6,494.9 2,427.9 2,431.4 2,435.0 2,438.5
WACC, % 12.63 12.7 12.65 12.68 12.64 12.66 12.66 12.66 12.66 12.66
PV UFCF
SUM PV UFCF 12,233.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 2,487
Terminal Value 23,333
Present Terminal Value 12,856
Enterprise Value 25,090
Net Debt 15,766
Equity Value 9,324
Diluted Shares Outstanding, MM 688
Equity Value Per Share 13.56

What You Will Get

  • Real Fifth Third Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Fifth Third Bancorp (FITB).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Fifth Third Bancorp (FITB).
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Fifth Third Bancorp's fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Fifth Third Bancorp (FITB).
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Fifth Third Bancorp (FITB).

Key Features

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

How It Works

  • Step 1: Download the prebuilt Excel template featuring Fifth Third Bancorp’s (FITB) data.
  • Step 2: Navigate through the pre-filled sheets to understand the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Fifth Third Bancorp’s (FITB) intrinsic value.
  • Step 5: Make informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Fifth Third Bancorp (FITB)?

  • Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and financial consultants.
  • Accurate Financials: Fifth Third Bancorp’s historical and projected data preloaded for precision.
  • Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance ensures a smooth experience throughout the process.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for portfolio management focused on Fifth Third Bancorp (FITB).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organization.
  • Consultants and Advisors: Deliver precise valuation insights to clients interested in Fifth Third Bancorp (FITB) stock.
  • Students and Educators: Utilize real-time financial data to enhance learning and practice in financial modeling.
  • Banking Enthusiasts: Gain insights into how financial institutions like Fifth Third Bancorp (FITB) are assessed in the market.

What the Template Contains

  • Historical Data: Includes Fifth Third Bancorp’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Fifth Third Bancorp’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Fifth Third Bancorp’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.