WesBanco, Inc. (WSBC) DCF Valuation

WesBanco, Inc. (WSBC) 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

WesBanco, Inc. (WSBC) 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:

Looking to determine the intrinsic value of WesBanco, Inc.? Our (WSBC) DCF Calculator integrates real-world data with extensive customization features, allowing you to adjust forecasts and enhance your investment choices.


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 516.6 607.7 590.7 591.7 594.7 617.7 641.7 666.6 692.4 719.3
Revenue Growth, % 0 17.62 -2.79 0.16692 0.50532 3.88 3.88 3.88 3.88 3.88
EBITDA 415.5 464.6 406.3 440.0 .0 370.7 385.0 400.0 415.5 431.6
EBITDA, % 80.43 76.45 68.78 74.36 0 60 60 60 60 60
Depreciation 21.9 27.5 24.8 23.3 14.4 23.9 24.8 25.8 26.8 27.8
Depreciation, % 4.24 4.53 4.21 3.94 2.43 3.87 3.87 3.87 3.87 3.87
EBIT 393.6 437.0 381.4 416.7 -14.4 346.8 360.2 374.2 388.7 403.8
EBIT, % 76.19 71.92 64.57 70.42 -2.43 56.14 56.14 56.14 56.14 56.14
Total Cash 2,628.4 2,883.6 4,264.8 2,937.6 595.4 617.7 641.7 666.6 692.4 719.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 43.6 66.8 60.8 68.5 77.4
Account Receivables, % 8.45 10.99 10.3 11.58 13.02
Inventories -282.6 -972.8 -1,312.2 .0 .0 -314.7 -326.9 -339.6 -352.7 -366.4
Inventories, % -54.71 -160.09 -222.14 0 0 -50.94 -50.94 -50.94 -50.94 -50.94
Accounts Payable 8.1 4.3 1.9 4.6 11.1 6.5 6.7 7.0 7.3 7.5
Accounts Payable, % 1.56 0.70993 0.32181 0.77623 1.87 1.05 1.05 1.05 1.05 1.05
Capital Expenditure -12.2 -7.6 -8.5 -8.0 -22.5 -12.6 -13.1 -13.6 -14.1 -14.6
Capital Expenditure, % -2.36 -1.24 -1.44 -1.35 -3.78 -2.04 -2.04 -2.04 -2.04 -2.04
Tax Rate, % 18.05 18.05 18.05 18.05 18.05 18.05 18.05 18.05 18.05 18.05
EBITAT 323.7 367.6 306.1 338.6 -11.8 284.2 295.3 306.7 318.6 330.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 580.4 1,050.9 665.4 -963.2 -22.3 615.9 316.9 329.1 341.9 355.2
WACC, % 9.57 9.69 9.44 9.51 9.55 9.55 9.55 9.55 9.55 9.55
PV UFCF
SUM PV UFCF 1,539.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 362
Terminal Value 4,798
Present Terminal Value 3,041
Enterprise Value 4,580
Net Debt 1,140
Equity Value 3,440
Diluted Shares Outstanding, MM 59
Equity Value Per Share 57.89

What You Will Get

  • Pre-Filled Financial Model: WesBanco’s actual data allows for accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, margins, WACC, and other crucial drivers.
  • Instant Calculations: Real-time updates ensure you see the outcomes as you adjust inputs.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for comprehensive forecasts.

Key Features

  • Comprehensive Financial Data: WesBanco's historical financial statements and pre-filled projections.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Observe WesBanco’s intrinsic value update instantly.
  • Intuitive Visualizations: Dashboard graphs showcase valuation outcomes and essential metrics.
  • Designed for Precision: A reliable tool for analysts, investors, and finance professionals.

How It Works

  • 1. Access the Template: Download and open the Excel file containing WesBanco, Inc.'s (WSBC) financial data.
  • 2. Modify Assumptions: Adjust key variables such as growth rates, WACC, and capital expenditures.
  • 3. See Results in Real-Time: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation results.
  • 5. Present with Assurance: Deliver professional valuation findings to inform your strategic decisions.

Why Choose This Calculator for WesBanco, Inc. (WSBC)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for WesBanco, Inc. (WSBC).
  • Flexible Inputs: Modify the yellow-highlighted cells to explore various financial scenarios.
  • In-Depth Analysis: Automatically computes WesBanco’s intrinsic value and Net Present Value.
  • Data-Rich Environment: Comes with historical and projected data for precise calculations.
  • Expert-Level Resource: Perfect for financial analysts, investors, and business consultants focused on WesBanco, Inc. (WSBC).

Who Should Use This Product?

  • Investors: Evaluate WesBanco's valuation before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial projections.
  • Startup Founders: Understand the valuation strategies of established banks like WesBanco.
  • Consultants: Provide comprehensive valuation analyses for client projects.
  • Students and Educators: Utilize actual financial data to learn and teach valuation principles.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled WesBanco, Inc. (WSBC) 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 WesBanco, Inc. (WSBC).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.