Eastern Bankshares, Inc. (EBC) DCF Valuation

Eastern Bankshares, Inc. (EBC) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Eastern Bankshares, Inc. (EBC) 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 future of Eastern Bankshares, Inc. (EBC) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to determine the intrinsic value of Eastern Bankshares, Inc. (EBC) and enhance your investment strategy.


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 593.6 572.9 616.5 737.8 308.2 281.7 257.4 235.3 215.0 196.5
Revenue Growth, % 0 -3.48 7.61 19.69 -58.23 -8.6 -8.6 -8.6 -8.6 -8.6
EBITDA 194.1 63.8 211.6 261.6 .0 64.0 58.5 53.5 48.9 44.7
EBITDA, % 32.69 11.14 34.32 35.46 0 22.72 22.72 22.72 22.72 22.72
Depreciation 19.4 15.9 14.5 14.4 23.6 10.1 9.3 8.5 7.7 7.1
Depreciation, % 3.28 2.77 2.35 1.95 7.67 3.6 3.6 3.6 3.6 3.6
EBIT 174.6 48.0 197.1 247.3 -23.6 53.9 49.2 45.0 41.1 37.6
EBIT, % 29.42 8.37 31.97 33.51 -7.67 19.12 19.12 19.12 19.12 19.12
Total Cash 1,870.8 5,237.9 9,743.0 6,860.3 693.1 281.7 257.4 235.3 215.0 196.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 0 0 0 0
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 -7.2 -5.1 -5.7 -8.6 -8.1 -3.9 -3.5 -3.2 -2.9 -2.7
Capital Expenditure, % -1.21 -0.89789 -0.92917 -1.17 -2.64 -1.37 -1.37 -1.37 -1.37 -1.37
Tax Rate, % 284.27 284.27 284.27 284.27 284.27 284.27 284.27 284.27 284.27 284.27
EBITAT 135.1 30.4 161.6 192.4 43.6 32.4 29.6 27.0 24.7 22.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 147.4 41.1 170.3 198.2 59.1 38.7 35.3 32.3 29.5 27.0
WACC, % 15.16 13.94 15.55 15.2 8.47 13.66 13.66 13.66 13.66 13.66
PV UFCF
SUM PV UFCF 115.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 28
Terminal Value 236
Present Terminal Value 124
Enterprise Value 240
Net Debt -645
Equity Value 884
Diluted Shares Outstanding, MM 162
Equity Value Per Share 5.45

What You Will Get

  • Real EBC Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures to fit your analysis.
  • Dynamic Calculations: Intrinsic value and NPV are automatically computed.
  • Scenario Analysis: Evaluate various scenarios to assess Eastern Bankshares, Inc.'s future performance.
  • User-Friendly Design: Designed for professionals but easy enough for newcomers to navigate.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Eastern Bankshares, Inc. (EBC).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for precise calculations.
  • Customizable Forecast Assumptions: Adjust growth projections, capital expenditures, and discount rates according to your analysis needs.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Eastern Bankshares, Inc. (EBC).
  • Interactive Dashboard and Charts: Visual representations provide a summary of essential valuation metrics for straightforward analysis.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Eastern Bankshares, Inc. (EBC) data.
  • Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see recalculated results, including Eastern Bankshares, Inc.'s (EBC) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Eastern Bankshares, Inc. (EBC)?

  • Accurate Data: Up-to-date financials from Eastern Bankshares ensure dependable 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: Clear layout and step-by-step guidance make it accessible for all users.

Who Should Use Eastern Bankshares, Inc. (EBC)?

  • Investors: Gain insights and make informed decisions with our comprehensive financial analysis tools.
  • Financial Analysts: Streamline your workflow with our advanced modeling resources tailored for Eastern Bankshares, Inc. (EBC).
  • Consultants: Effortlessly customize our templates for impactful client presentations or detailed reports.
  • Finance Enthusiasts: Enhance your knowledge of banking and investment strategies through practical examples from Eastern Bankshares, Inc. (EBC).
  • Educators and Students: Utilize our resources as a valuable teaching aid in finance and investment courses.

What the Template Contains

  • Pre-Filled Data: Includes Eastern Bankshares, Inc.'s (EBC) 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 Eastern Bankshares, Inc.'s (EBC) 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.