United Bankshares, Inc. (UBSI) DCF Valuation

United Bankshares, Inc. (UBSI) 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

United Bankshares, Inc. (UBSI) 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:

Explore the financial potential of United Bankshares, Inc. (UBSI) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to determine the intrinsic value of United Bankshares, Inc. (UBSI) and enhance your investment approach.


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 732.1 1,036.7 1,008.6 1,031.6 1,024.0 1,127.5 1,241.5 1,367.0 1,505.2 1,657.4
Revenue Growth, % 0 41.6 -2.72 2.28 -0.73516 10.11 10.11 10.11 10.11 10.11
EBITDA .0 .0 259.8 448.5 .0 156.1 171.9 189.3 208.4 229.5
EBITDA, % 0 0 25.76 43.47 0 13.85 13.85 13.85 13.85 13.85
Depreciation 16.5 20.3 22.5 23.8 .0 19.7 21.7 23.9 26.3 29.0
Depreciation, % 2.25 1.96 2.23 2.3 0 1.75 1.75 1.75 1.75 1.75
EBIT -16.5 -20.3 237.3 424.7 .0 136.4 150.2 165.4 182.1 200.5
EBIT, % -2.25 -1.96 23.53 41.17 0 12.1 12.1 12.1 12.1 12.1
Total Cash 3,274.8 5,162.4 7,800.9 5,718.6 4,043.5 1,127.5 1,241.5 1,367.0 1,505.2 1,657.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 58.1 66.8 64.5 94.9 111.4
Account Receivables, % 7.93 6.45 6.4 9.2 10.88
Inventories -911.1 -2,298.5 -3,837.5 .0 .0 -676.5 -744.9 -820.2 -903.1 -994.4
Inventories, % -124.44 -221.7 -380.49 0 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 -11.1 -19.0 -15.4 -16.9 -11.7 -17.3 -19.0 -20.9 -23.0 -25.4
Capital Expenditure, % -1.51 -1.84 -1.52 -1.63 -1.14 -1.53 -1.53 -1.53 -1.53 -1.53
Tax Rate, % 21.02 21.02 21.02 21.02 21.02 21.02 21.02 21.02 21.02 21.02
EBITAT -13.1 -16.2 188.6 335.7 .0 108.1 119.0 131.1 144.3 158.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 845.3 1,363.8 1,737.0 -3,525.2 -28.2 806.4 180.8 199.1 219.2 241.4
WACC, % 12.18 12.2 12.2 12.17 12.16 12.18 12.18 12.18 12.18 12.18
PV UFCF
SUM PV UFCF 1,277.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 246
Terminal Value 2,418
Present Terminal Value 1,361
Enterprise Value 2,639
Net Debt 284
Equity Value 2,355
Diluted Shares Outstanding, MM 135
Equity Value Per Share 17.48

What You Will Get

  • Editable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to generate various scenarios.
  • Real-World Data: United Bankshares, Inc. (UBSI)’s financial data pre-loaded 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 adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Accurate United Bankshares 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: Instant updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Clear charts and summaries to help you visualize your valuation outcomes.
  • Designed for All Skill Levels: A straightforward, intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered United Bankshares, Inc. (UBSI) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for United Bankshares, Inc. (UBSI)'s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for United Bankshares, Inc. (UBSI)?

  • Accurate Data: Up-to-date financials for United Bankshares, Inc. ensure reliable valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from scratch.
  • Professional-Grade Tool: Tailored for investors, analysts, and financial consultants.
  • User-Friendly: An intuitive design and clear instructions make it accessible for all users.

Who Should Use This Product?

  • Finance Students: Discover financial modeling techniques and apply them to real-world scenarios involving United Bankshares, Inc. (UBSI).
  • Academics: Integrate advanced financial models into your curriculum or research focused on banking sectors.
  • Investors: Evaluate your investment strategies and analyze performance metrics for United Bankshares, Inc. (UBSI).
  • Analysts: Enhance your analysis process with a customizable financial model tailored for United Bankshares, Inc. (UBSI).
  • Small Business Owners: Understand the financial evaluation methods used for large banking institutions like United Bankshares, Inc. (UBSI).

What the Template Contains

  • Historical Data: Includes United Bankshares, Inc.'s (UBSI) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate United Bankshares, Inc.'s (UBSI) 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 United Bankshares, Inc.'s (UBSI) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.