Stifel Financial Corp. (SF) DCF Valuation

Stifel Financial Corp. (SF) 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

Stifel Financial Corp. (SF) 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:

Enhance your investment strategies with the Stifel Financial Corp. (SF) DCF Calculator! Utilize authentic Stifel financial data, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of Stifel Financial Corp. (SF).


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 3,293.0 3,696.1 4,605.3 4,333.7 4,290.6 4,611.8 4,957.1 5,328.2 5,727.1 6,155.9
Revenue Growth, % 0 12.24 24.6 -5.9 -0.99423 7.49 7.49 7.49 7.49 7.49
EBITDA .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
EBITDA, % 0 0 0 0 0 0 0 0 0 0
Depreciation 2,773.7 3,063.9 3,615.2 3,573.9 81.5 3,043.7 3,271.6 3,516.6 3,779.8 4,062.8
Depreciation, % 84.23 82.9 78.5 82.47 1.9 66 66 66 66 66
EBIT -2,773.7 -3,063.9 -3,615.2 -3,573.9 -81.5 -3,043.7 -3,271.6 -3,516.6 -3,779.8 -4,062.8
EBIT, % -84.23 -82.9 -78.5 -82.47 -1.9 -66 -66 -66 -66 -66
Total Cash 4,397.3 4,509.6 4,077.2 1,665.1 3,361.8 3,738.4 4,018.3 4,319.1 4,642.5 4,990.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,979.6 1,486.0 1,727.1 1,342.5 1,255.7
Account Receivables, % 60.11 40.2 37.5 30.98 29.27
Inventories 3,253.5 3,938.2 3,876.8 2,229.0 .0 3,084.5 3,315.5 3,563.7 3,830.5 4,117.3
Inventories, % 98.8 106.55 84.18 51.43 0 66.88 66.88 66.88 66.88 66.88
Accounts Payable 2,599.6 2,411.6 2,363.8 2,129.6 2,304.1 2,752.0 2,958.0 3,179.5 3,417.5 3,673.4
Accounts Payable, % 78.94 65.25 51.33 49.14 53.7 59.67 59.67 59.67 59.67 59.67
Capital Expenditure -157.9 -73.4 -188.2 -82.3 -52.0 -128.9 -138.6 -148.9 -160.1 -172.1
Capital Expenditure, % -4.79 -1.98 -4.09 -1.9 -1.21 -2.8 -2.8 -2.8 -2.8 -2.8
Tax Rate, % 26.06 26.06 26.06 26.06 26.06 26.06 26.06 26.06 26.06 26.06
EBITAT -2,075.8 -2,369.0 -2,794.6 -2,673.6 -60.2 -2,302.4 -2,474.7 -2,660.0 -2,859.2 -3,073.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2,093.6 242.5 404.9 2,616.1 2,459.6 -2,595.5 496.7 533.8 573.8 616.8
WACC, % 13.27 13.43 13.42 13.27 13.22 13.32 13.32 13.32 13.32 13.32
PV UFCF
SUM PV UFCF -858.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 629
Terminal Value 5,556
Present Terminal Value 2,973
Enterprise Value 2,114
Net Debt -2,186
Equity Value 4,300
Diluted Shares Outstanding, MM 113
Equity Value Per Share 37.90

What You Will Get

  • Pre-Filled Financial Model: Stifel Financial Corp.’s actual data enables precise DCF valuation.
  • Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
  • Instant Calculations: Automatic updates ensure you see results as you make changes.
  • Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
  • Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.

Key Features

  • Accurate Stifel Financials: Gain access to reliable pre-loaded historical data and future forecasts.
  • Adjustable Forecast Parameters: Modify highlighted cells for metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
  • Designed for All Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file for Stifel Financial Corp. (SF).
  2. Step 2: Review Stifel’s pre-filled financial data and projections.
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you modify your assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment strategies.

Why Choose Stifel Financial Corp. (SF) Calculator?

  • Precision: Utilizes Stifel's financial data to ensure reliable results.
  • Adaptability: Allows users to easily adjust and experiment with various inputs.
  • Efficiency: Eliminate the need to create a financial model from the ground up.
  • Expert-Level: Crafted with the expertise and functionality expected by financial professionals.
  • Intuitive: Simple to navigate, suitable for users with varying levels of financial knowledge.

Who Should Utilize Stifel Financial Corp. (SF)?

  • Investors: Evaluate Stifel's performance and make informed investment decisions.
  • CFOs and Financial Analysts: Enhance financial analysis and projections for accurate assessments.
  • Startup Founders: Understand the financial metrics that drive valuations in the financial services sector.
  • Consultants: Create detailed financial reports and insights for clients seeking investment strategies.
  • Students and Educators: Access real-time data to learn and teach financial analysis methodologies.

What the Template Contains

  • Pre-Filled Data: Includes Stifel Financial Corp.'s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Stifel Financial Corp.'s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.