ING Groep N.V. (ING) DCF Valuation

ING Groep N.V. (ING) DCF Valuation
  • Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • Aucune Expertise N'Est Requise; Facile À Suivre

ING Groep N.V. (ING) 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:

Whether you’re an investor or an analyst, this ING DCF Calculator is your go-to resource for accurate valuation. Preloaded with ING Groep N.V. real data, you can adjust forecasts and observe the effects in real-time.


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 19,083.7 18,575.0 19,060.8 30.2 23,355.6 23,361.9 23,368.2 23,374.5 23,380.8 23,387.2
Revenue Growth, % 0 -2.67 2.62 -99.84 77158.62 0.02703474 0.02703474 0.02703474 0.02703474 0.02703474
EBITDA 7,895.3 4,766.0 7,792.1 6,380.7 .0 9,714.4 9,717.0 9,719.6 9,722.3 9,724.9
EBITDA, % 41.37 25.66 40.88 21106.9 0 41.58 41.58 41.58 41.58 41.58
Depreciation 821.4 864.2 869.4 741.2 702.6 5,444.5 5,446.0 5,447.5 5,449.0 5,450.4
Depreciation, % 4.3 4.65 4.56 2451.72 3.01 23.31 23.31 23.31 23.31 23.31
EBIT 7,073.9 3,901.8 6,922.8 5,639.5 -702.6 8,942.2 8,944.6 8,947.0 8,949.5 8,951.9
EBIT, % 37.07 21.01 36.32 18655.17 -3.01 38.28 38.28 38.28 38.28 38.28
Total Cash 89,639.3 153,308.7 143,650.6 123,627.6 51,791.9 23,361.9 23,368.2 23,374.5 23,380.8 23,387.2
Total Cash, percent .0 .0 .0 .4 .0 .0 .0 .0 .0 .0
Account Receivables 1,102.9 1,232.1 1,409.4 1,319.7 869.4
Account Receivables, % 5.78 6.63 7.39 4365.52 3.72
Inventories -148,623.0 -170,660.9 -166,058.6 -151,969.1 .0 -18,689.5 -18,694.6 -18,699.6 -18,704.7 -18,709.7
Inventories, % -778.79 -918.77 -871.21 -502703.45 0 -80 -80 -80 -80 -80
Accounts Payable .0 5,083.9 5,297.6 .0 .0 2,577.4 2,578.1 2,578.8 2,579.5 2,580.2
Accounts Payable, % 0 27.37 27.79 0 0 11.03 11.03 11.03 11.03 11.03
Capital Expenditure -370.1 -299.2 -191.8 -240.8 -256.4 -4,936.6 -4,937.9 -4,939.2 -4,940.6 -4,941.9
Capital Expenditure, % -1.94 -1.61 -1.01 -796.55 -1.1 -21.13 -21.13 -21.13 -21.13 -21.13
Tax Rate, % 30.55 30.55 30.55 30.55 30.55 30.55 30.55 30.55 30.55 30.55
EBITAT 4,948.8 2,544.9 4,875.1 3,765.8 -488.0 6,113.5 6,115.1 6,116.8 6,118.4 6,120.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 152,920.3 30,102.5 986.9 -15,031.2 -151,560.6 22,986.0 6,627.4 6,629.2 6,631.0 6,632.8
WACC, % 15.58 14.73 15.66 15.01 15.49 15.29 15.29 15.29 15.29 15.29
PV UFCF
SUM PV UFCF 36,257.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 6,765
Terminal Value 50,896
Present Terminal Value 24,984
Enterprise Value 61,242
Net Debt 62,658
Equity Value -1,416
Diluted Shares Outstanding, MM 3,565
Equity Value Per Share -0.40

What You Will Get

  • Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: ING Groep N.V.’s financial data pre-filled to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model that tailors to your valuation requirements.
  • Built for Analysts and Investors: Perfect for examining projections, validating strategies, and enhancing efficiency.

Key Features

  • Comprehensive DCF Calculator: Offers in-depth unlevered and levered DCF valuation models tailored for ING Groep N.V. (ING).
  • WACC Calculator: Features a pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for flexibility.
  • Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates to fit your analysis.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for ING Groep N.V. (ING).
  • Interactive Dashboard and Charts: Visual representations of key valuation metrics for straightforward analysis.

How It Works

  • Step 1: Download the prebuilt Excel template with ING Groep N.V. (ING) data included.
  • Step 2: Explore the pre-filled sheets and familiarize yourself with the key metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including ING Groep N.V. (ING)'s intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose the ING Groep N.V. (ING) Calculator?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses seamlessly.
  • Flexible Inputs: Modify the yellow-highlighted fields to explore different scenarios.
  • In-Depth Analysis: Automatically computes ING’s intrinsic value and Net Present Value.
  • Preloaded Information: Historical and projected data provide reliable starting points.
  • High-Quality Standards: Perfect for financial analysts, investors, and business advisors.

Who Should Use This Product?

  • Investors: Accurately assess ING Groep N.V.'s (ING) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to ING (ING).
  • Consultants: Efficiently modify the template for valuation reports tailored for ING (ING) clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading financial institutions like ING (ING).
  • Educators: Implement it as an educational resource to illustrate valuation techniques relevant to ING (ING).

What the Template Contains

  • Preloaded ING Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.