HSBC Holdings plc (HSBC) DCF Valuation

HSBC Holdings plc (HSBC) 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

HSBC Holdings plc (HSBC) 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:

Designed for accuracy, our (HSBC) DCF Calculator enables you to assess the valuation of HSBC Holdings plc with authentic financial data, providing complete flexibility to modify all essential parameters for enhanced projections.


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 70,861.0 63,223.0 64,236.0 67,013.0 63,019.0 61,315.4 59,657.8 58,045.0 56,475.8 54,949.1
Revenue Growth, % 0 -10.78 1.6 4.32 -5.96 -2.7 -2.7 -2.7 -2.7 -2.7
EBITDA .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
EBITDA, % 0 0 0 0 0 0 0 0 0 0
Depreciation 10,519.0 5,241.0 4,286.0 3,850.0 3,466.0 5,034.2 4,898.1 4,765.7 4,636.8 4,511.5
Depreciation, % 14.84 8.29 6.67 5.75 5.5 8.21 8.21 8.21 8.21 8.21
EBIT -10,519.0 -5,241.0 -4,286.0 -3,850.0 -3,466.0 -5,034.2 -4,898.1 -4,765.7 -4,636.8 -4,511.5
EBIT, % -14.84 -8.29 -6.67 -5.75 -5.5 -8.21 -8.21 -8.21 -8.21 -8.21
Total Cash 159,055.0 308,575.0 407,154.0 350,051.0 307,030.0 61,315.4 59,657.8 58,045.0 56,475.8 54,949.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 136,680.0 .0 .0 .0 .0
Account Receivables, % 192.88 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 -3,632.0 -3,510.0 -3,565.0 -4,410.0 -3,695.0 -3,516.0 -3,420.9 -3,328.4 -3,238.5 -3,150.9
Capital Expenditure, % -5.13 -5.55 -5.55 -6.58 -5.86 -5.73 -5.73 -5.73 -5.73 -5.73
Tax Rate, % 22.46 22.46 22.46 22.46 22.46 22.46 22.46 22.46 22.46 22.46
EBITAT -5,818.7 -3,122.4 -3,155.0 -3,417.5 -2,687.7 -3,572.4 -3,475.8 -3,381.9 -3,290.4 -3,201.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -135,611.7 135,288.6 -2,434.0 -3,977.5 -2,916.7 -14,317.3 -1,667.1 -1,622.1 -1,578.2 -1,535.6
WACC, % 11.49 12.14 14.27 16.57 14.87 13.87 13.87 13.87 13.87 13.87
PV UFCF
SUM PV UFCF -16,699.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -1,566
Terminal Value -13,200
Present Terminal Value -6,896
Enterprise Value -23,595
Net Debt -305,911
Equity Value 282,316
Diluted Shares Outstanding, MM 3,920
Equity Value Per Share 72.02

What You Will Get

  • Real HSBC Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on HSBC’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • 🔍 Real-Life HSBC Financials: Pre-filled historical and projected data for HSBC Holdings plc (HSBC).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate HSBC’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize HSBC’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Step 1: Download the prebuilt Excel template with HSBC’s data included.
  • Step 2: Explore the pre-filled sheets and understand the key metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including HSBC’s intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose This Calculator?

  • Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and consultants.
  • Comprehensive Data: HSBC’s historical and projected financials are preloaded for precision.
  • Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Clear Results: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance ensures a smooth experience.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling HSBC stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for HSBC (HSBC).
  • Consultants: Deliver professional valuation insights for HSBC (HSBC) to clients quickly and accurately.
  • Business Owners: Understand how large financial institutions like HSBC (HSBC) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to HSBC (HSBC).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled HSBC Holdings plc (HSBC) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models illustrating intrinsic value with comprehensive calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for HSBC Holdings plc (HSBC).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy result analysis.

No products were found matching.