Huntington Bancshares Incorporated (HBAN) DCF Valuation

Huntington Bancshares Incorporated (HBAN) 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

Huntington Bancshares Incorporated (HBAN) 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:

Discover the true potential of Huntington Bancshares Incorporated (HBAN) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and assess how different changes affect Huntington Bancshares Incorporated (HBAN) valuation – all within a single Excel template.


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 4,667.0 4,815.0 5,991.0 7,254.0 6,945.0 7,716.2 8,573.0 9,525.0 10,582.6 11,757.8
Revenue Growth, % 0 3.17 24.42 21.08 -4.26 11.1 11.1 11.1 11.1 11.1
EBITDA 2,045.0 1,339.0 1,982.0 3,248.0 .0 2,306.9 2,563.1 2,847.7 3,163.9 3,515.2
EBITDA, % 43.82 27.81 33.08 44.78 0 29.9 29.9 29.9 29.9 29.9
Depreciation 165.0 160.0 267.0 280.0 .0 234.2 260.2 289.1 321.2 356.8
Depreciation, % 3.54 3.32 4.46 3.86 0 3.04 3.04 3.04 3.04 3.04
EBIT 1,880.0 1,179.0 1,715.0 2,968.0 .0 2,072.7 2,302.9 2,558.6 2,842.7 3,158.4
EBIT, % 40.28 24.49 28.63 40.92 0 26.86 26.86 26.86 26.86 26.86
Total Cash 15,421.0 23,197.0 34,374.0 .0 10,129.0 6,173.0 6,858.4 7,620.0 8,466.1 9,406.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 4,956.0 .0 .0
Account Receivables, % 0 0 82.72 0 0
Inventories .0 -8,968.0 -6,365.0 -13,714.0 .0 -4,629.7 -5,143.8 -5,715.0 -6,349.6 -7,054.7
Inventories, % 0 -186.25 -106.24 -189.05 0 -60 -60 -60 -60 -60
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 -107.0 -119.0 -247.0 -214.0 -140.0 -213.8 -237.5 -263.9 -293.2 -325.8
Capital Expenditure, % -2.29 -2.47 -4.12 -2.95 -2.02 -2.77 -2.77 -2.77 -2.77 -2.77
Tax Rate, % 18.16 18.16 18.16 18.16 18.16 18.16 18.16 18.16 18.16 18.16
EBITAT 1,599.0 991.0 1,395.9 2,403.2 .0 1,713.3 1,903.6 2,115.0 2,349.8 2,610.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 1,657.0 10,000.0 -6,143.1 14,774.2 -13,854.0 5,086.8 2,298.6 2,553.8 2,837.4 3,152.5
WACC, % 14.34 14.25 13.99 13.95 14.04 14.12 14.12 14.12 14.12 14.12
PV UFCF
SUM PV UFCF 11,243.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 3,216
Terminal Value 26,542
Present Terminal Value 13,715
Enterprise Value 24,959
Net Debt 2,073
Equity Value 22,886
Diluted Shares Outstanding, MM 1,468
Equity Value Per Share 15.59

What You Will Get

  • Real HBAN Financial Data: Pre-filled with Huntington Bancshares Incorporated’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See HBAN’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Pre-Loaded Data: Huntington Bancshares Incorporated’s (HBAN) historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Edit WACC, tax rates, revenue growth, and EBITDA margins tailored for (HBAN).
  • Instant Results: Observe (HBAN)’s intrinsic value recalculating in real time.
  • Clear Visual Outputs: Dashboard charts showcase valuation results and key metrics for (HBAN).
  • Built for Accuracy: A professional tool designed for analysts, investors, and finance experts focusing on (HBAN).

How It Works

  1. Download the Template: Gain immediate access to the Excel-based HBAN DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates Huntington Bancshares' intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the outcomes to inform your investment or financial strategy.

Why Choose This Calculator for Huntington Bancshares Incorporated (HBAN)?

  • Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for HBAN.
  • Customizable Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
  • Detailed Insights: Automatically computes Huntington’s intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable starting points for analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focused on HBAN.

Who Should Use This Product?

  • Finance Students: Explore financial modeling techniques and apply them to real-world data using Huntington Bancshares Incorporated (HBAN).
  • Academics: Integrate advanced financial models into your coursework or research focused on Huntington Bancshares Incorporated (HBAN).
  • Investors: Evaluate your investment strategies and analyze the financial performance of Huntington Bancshares Incorporated (HBAN).
  • Analysts: Enhance your analysis process with a ready-to-use, customizable DCF model for Huntington Bancshares Incorporated (HBAN).
  • Small Business Owners: Understand the financial analysis methods used for large banks like Huntington Bancshares Incorporated (HBAN).

What the Template Contains

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

No products were found matching.