The PNC Financial Services Group, Inc. (PNC) DCF Valuation

The PNC Financial Services Group, Inc. (PNC) 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

The PNC Financial Services Group, Inc. (PNC) 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 The PNC Financial Services Group, Inc.? Our (PNC) DCF Calculator integrates real-world data and offers comprehensive customization options, enabling you to refine your forecasts and enhance your investment strategies.


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 16,839.0 16,901.0 19,211.0 21,114.0 21,509.0 22,897.0 24,374.6 25,947.5 27,621.9 29,404.4
Revenue Growth, % 0 0.36819 13.67 9.91 1.87 6.45 6.45 6.45 6.45 6.45
EBITDA 7,795.0 4,926.0 8,761.0 8,124.0 7,774.0 8,960.1 9,538.3 10,153.9 10,809.1 11,506.6
EBITDA, % 46.29 29.15 45.6 38.48 36.14 39.13 39.13 39.13 39.13 39.13
Depreciation 1,315.0 1,497.0 1,773.0 651.0 1,038.0 1,548.1 1,648.0 1,754.3 1,867.5 1,988.0
Depreciation, % 7.81 8.86 9.23 3.08 4.83 6.76 6.76 6.76 6.76 6.76
EBIT 6,480.0 3,429.0 6,988.0 7,473.0 6,736.0 7,412.1 7,890.4 8,399.5 8,941.6 9,518.6
EBIT, % 38.48 20.29 36.37 35.39 31.32 32.37 32.37 32.37 32.37 32.37
Total Cash 97,637.0 179,548.0 213,790.0 78,522.0 61,463.0 22,897.0 24,374.6 25,947.5 27,621.9 29,404.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 7,110.0 6,257.0 6,040.0 6,404.0 6,460.0
Account Receivables, % 42.22 37.02 31.44 30.33 30.03
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
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 .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 0 0 0 0 0 0 0 0 0 0
Tax Rate, % 17.19 17.19 17.19 17.19 17.19 17.19 17.19 17.19 17.19 17.19
EBITAT 6,334.9 7,517.0 5,674.0 6,041.0 5,578.0 6,561.2 6,984.6 7,435.3 7,915.1 8,425.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 539.9 9,867.0 7,664.0 6,328.0 6,560.0 6,736.2 8,127.1 8,651.5 9,209.8 9,804.2
WACC, % 11.79 11.94 10.64 10.62 10.75 11.15 11.15 11.15 11.15 11.15
PV UFCF
SUM PV UFCF 30,754.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 10,000
Terminal Value 109,317
Present Terminal Value 64,444
Enterprise Value 95,198
Net Debt 22,012
Equity Value 73,186
Diluted Shares Outstanding, MM 401
Equity Value Per Share 182.51

What You Will Receive

  • Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled real PNC financials.
  • Comprehensive Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
  • Flexible Forecasting: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect PNC's valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Layout: Organized for clarity and user-friendliness, complete with step-by-step guidance.

Key Features

  • Customizable Financial Inputs: Adjust essential parameters such as loan growth, interest rates, and operational costs.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
  • High-Precision Estimates: Incorporates PNC's actual financial data for accurate valuation results.
  • Simplified Scenario Testing: Easily explore various assumptions and analyze different outcomes.
  • Efficiency Booster: Streamline your process by avoiding the construction of intricate valuation models from the ground up.

How It Works

  • 1. Access the Template: Download and open the Excel file containing PNC’s preloaded financial data.
  • 2. Adjust Key Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures.
  • 3. Instant Results: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation possibilities.
  • 5. Make Informed Decisions: Deliver professional valuation insights to enhance your strategic choices.

Why Choose PNC Financial Services Group, Inc. (PNC)?

  • Reliability: Trustworthy financial data sourced directly from PNC.
  • Adaptability: Tailored for users to easily adjust and experiment with inputs.
  • Efficiency: Eliminate the need to create financial models from the ground up.
  • Expert-Level: Crafted with the precision and functionality expected by finance professionals.
  • Intuitive: Simple to navigate, suitable for users with varying levels of financial expertise.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for analyzing PNC's portfolio.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights for clients considering PNC (PNC).
  • Students and Educators: Utilize real-world financial data to enhance learning and practice in financial modeling.
  • Banking Enthusiasts: Gain insights into how financial institutions like PNC (PNC) are valued in the market.

What the Template Contains

  • Historical Data: Includes PNC’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate PNC’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 PNC’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.