First Horizon Corporation (FHN) DCF Valuation

First Horizon Corporation (FHN) 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

First Horizon Corporation (FHN) 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:

Gain insight into your First Horizon Corporation (FHN) valuation analysis with our state-of-the-art DCF Calculator! This Excel template comes preloaded with real (FHN) data, enabling you to adjust forecasts and assumptions to accurately determine the intrinsic value of First Horizon Corporation.


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 1,818.2 3,154.0 3,071.0 3,209.0 2,982.0 3,490.8 4,086.5 4,783.9 5,600.2 6,555.8
Revenue Growth, % 0 73.47 -2.63 4.49 -7.07 17.06 17.06 17.06 17.06 17.06
EBITDA 651.7 850.0 1,195.0 1,218.0 1,213.0 1,259.1 1,473.9 1,725.4 2,019.8 2,364.5
EBITDA, % 35.84 26.95 38.91 37.96 40.68 36.07 36.07 36.07 36.07 36.07
Depreciation 68.7 92.0 117.0 110.0 102.0 121.2 141.8 166.1 194.4 227.6
Depreciation, % 3.78 2.92 3.81 3.43 3.42 3.47 3.47 3.47 3.47 3.47
EBIT 582.9 758.0 1,078.0 1,108.0 1,111.0 1,137.9 1,332.1 1,559.4 1,825.4 2,136.9
EBIT, % 32.06 24.03 35.1 34.53 37.26 32.6 32.6 32.6 32.6 32.6
Total Cash 5,561.5 17,601.0 24,761.0 2,445.0 9,403.0 3,324.6 3,891.9 4,556.1 5,333.5 6,243.6
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 -3,153.5 .0 .0 .0 .0 -698.2 -817.3 -956.8 -1,120.0 -1,311.2
Inventories, % -173.44 0 0 0 0 -20 -20 -20 -20 -20
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 -49.2 -58.0 -53.0 -28.0 -37.0 -58.5 -68.5 -80.2 -93.9 -109.9
Capital Expenditure, % -2.7 -1.84 -1.73 -0.87255 -1.24 -1.68 -1.68 -1.68 -1.68 -1.68
Tax Rate, % 20.48 20.48 20.48 20.48 20.48 20.48 20.48 20.48 20.48 20.48
EBITAT 438.9 686.5 838.1 860.4 883.5 912.1 1,067.7 1,249.9 1,463.2 1,712.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 3,611.9 -2,433.0 902.1 942.4 948.5 1,672.9 1,260.2 1,475.2 1,726.9 2,021.6
WACC, % 13.98 15.53 14.23 14.22 14.41 14.48 14.48 14.48 14.48 14.48
PV UFCF
SUM PV UFCF 5,440.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 2,062
Terminal Value 16,528
Present Terminal Value 8,407
Enterprise Value 13,847
Net Debt 1,704
Equity Value 12,143
Diluted Shares Outstanding, MM 562
Equity Value Per Share 21.62

What You Will Receive

  • Flexible Forecast Inputs: Easily adjust key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: First Horizon Corporation’s financial data pre-loaded to kickstart your analysis.
  • Automated DCF Outputs: The template calculates Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model tailored to meet your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Accurate Financial Data for First Horizon Corporation (FHN): Gain access to reliable pre-loaded historical data and future forecasts.
  • Tailorable Forecast Assumptions: Modify highlighted cells such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic adjustments for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Clear charts and summaries to help you visualize your valuation outcomes.
  • Suitable for All Levels: An easy-to-navigate structure designed for investors, CFOs, and consultants alike.

How It Works

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

Why Choose This Calculator for First Horizon Corporation (FHN)?

  • Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and financial consultants.
  • Accurate Financial Data: First Horizon's historical and projected financials are preloaded for enhanced precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Step-by-step guidance simplifies the calculation process.

Who Should Use This Product?

  • Finance Students: Understand financial analysis techniques and apply them to real-world scenarios using data from First Horizon Corporation (FHN).
  • Academics: Integrate industry-standard financial models into your curriculum or research projects.
  • Investors: Validate your investment hypotheses and evaluate valuation metrics for First Horizon Corporation (FHN).
  • Analysts: Enhance your analytical processes with a customizable DCF model designed for First Horizon Corporation (FHN).
  • Small Business Owners: Learn how the financial performance of larger public companies like First Horizon Corporation (FHN) is assessed.

What the Template Contains

  • Pre-Filled DCF Model: First Horizon Corporation's (FHN) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate First Horizon Corporation's (FHN) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.