Deutsche Bank Aktiengesellschaft (DB) DCF Valuation
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
Deutsche Bank Aktiengesellschaft (DB) Bundle
Streamline your analysis and improve precision with our (DB) DCF Calculator! Utilizing actual Deutsche Bank data and customizable assumptions, this tool empowers you to forecast, analyze, and assess Deutsche Bank Aktiengesellschaft like a seasoned investor.
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 | 23,914.9 | 24,897.6 | 26,369.1 | 27,779.1 | 30,095.8 | 31,879.4 | 33,768.8 | 35,770.1 | 37,890.0 | 40,135.6 |
| Revenue Growth, % | 0 | 4.11 | 5.91 | 5.35 | 8.34 | 5.93 | 5.93 | 5.93 | 5.93 | 5.93 |
| EBITDA | -457.5 | 3,086.8 | 5,523.3 | 7,695.1 | 7,980.7 | 5,460.9 | 5,784.6 | 6,127.4 | 6,490.5 | 6,875.2 |
| EBITDA, % | -1.91 | 12.4 | 20.95 | 27.7 | 26.52 | 17.13 | 17.13 | 17.13 | 17.13 | 17.13 |
| Depreciation | 2,402.1 | 2,147.8 | 2,092.6 | 2,023.8 | 1,204.7 | 2,416.2 | 2,559.4 | 2,711.0 | 2,871.7 | 3,041.9 |
| Depreciation, % | 10.04 | 8.63 | 7.94 | 7.29 | 4 | 7.58 | 7.58 | 7.58 | 7.58 | 7.58 |
| EBIT | -2,859.6 | 939.0 | 3,430.7 | 5,671.3 | 6,776.0 | 3,044.8 | 3,225.2 | 3,416.4 | 3,618.8 | 3,833.3 |
| EBIT, % | -11.96 | 3.77 | 13.01 | 20.42 | 22.51 | 9.55 | 9.55 | 9.55 | 9.55 | 9.55 |
| Total Cash | 194,297.4 | 240,912.1 | 232,124.8 | 226,941.2 | 222,422.5 | 31,879.4 | 33,768.8 | 35,770.1 | 37,890.0 | 40,135.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 69,761.5 | 1,027.5 | 77,944.3 | .0 | 81,533.4 | 19,390.8 | 20,540.0 | 21,757.3 | 23,046.8 | 24,412.7 |
| Account Receivables, % | 291.71 | 4.13 | 295.59 | 0 | 270.91 | 60.83 | 60.83 | 60.83 | 60.83 | 60.83 |
| Inventories | -423,797.1 | -448,083.0 | -470,990.1 | -534,636.3 | .0 | -25,503.5 | -27,015.0 | -28,616.1 | -30,312.0 | -32,108.5 |
| Inventories, % | -1772.11 | -1799.7 | -1786.14 | -1924.6 | 0 | -80 | -80 | -80 | -80 | -80 |
| Accounts Payable | 76,812.5 | 84,986.0 | 74,814.8 | 89,141.0 | 89,961.1 | 31,879.4 | 33,768.8 | 35,770.1 | 37,890.0 | 40,135.6 |
| Accounts Payable, % | 321.19 | 341.34 | 283.72 | 320.89 | 298.92 | 100 | 100 | 100 | 100 | 100 |
| Capital Expenditure | -340.8 | -533.6 | -573.2 | -351.2 | -439.8 | -539.9 | -571.9 | -605.7 | -641.6 | -679.7 |
| Capital Expenditure, % | -1.42 | -2.14 | -2.17 | -1.26 | -1.46 | -1.69 | -1.69 | -1.69 | -1.69 | -1.69 |
| Tax Rate, % | 15.96 | 15.96 | 15.96 | 15.96 | 15.96 | 15.96 | 15.96 | 15.96 | 15.96 | 15.96 |
| EBITAT | -5,714.9 | 463.4 | 2,393.4 | 5,601.3 | 5,694.8 | 2,447.5 | 2,592.6 | 2,746.3 | 2,909.0 | 3,081.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 427,194.6 | 103,270.9 | -60,268.0 | 163,190.7 | -608,889.9 | 33,888.3 | 6,831.7 | 7,236.6 | 7,665.5 | 8,119.8 |
| WACC, % | 18.91 | 10.29 | 13.76 | 18.7 | 16.2 | 15.57 | 15.57 | 15.57 | 15.57 | 15.57 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 47,359.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 8,282 | |||||||||
| Terminal Value | 61,021 | |||||||||
| Present Terminal Value | 29,594 | |||||||||
| Enterprise Value | 76,953 | |||||||||
| Net Debt | -42,039 | |||||||||
| Equity Value | 118,992 | |||||||||
| Diluted Shares Outstanding, MM | 2,104 | |||||||||
| Equity Value Per Share | 56.56 |
What You Will Get
- Real DB Financials: Access to both historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Analysis: Evaluate various scenarios to assess Deutsche Bank’s future performance.
- User-Friendly Design: Designed for professionals while remaining easy to navigate for newcomers.
Key Features
- Pre-Loaded Data: Deutsche Bank’s historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Edit WACC, tax rates, revenue growth, and EBITDA margins.
- Instant Results: See Deutsche Bank’s intrinsic value recalculate in real time.
- Clear Visual Outputs: Dashboard charts display valuation results and key metrics.
- Built for Accuracy: A professional tool for analysts, investors, and finance experts.
How It Works
- Download the Template: Gain immediate access to the Excel-based DB DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
- Instant Calculations: The model automatically recalculates Deutsche Bank's intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis decisions.
Why Choose This Calculator for Deutsche Bank Aktiengesellschaft (DB)?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses seamlessly integrated.
- Flexible Inputs: Modify yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Deutsche Bank’s intrinsic value and Net Present Value.
- Preloaded Information: Utilizes historical and projected data for reliable baseline calculations.
- High-Quality Standards: Perfect for financial analysts, investors, and business advisors.
Who Should Use This Product?
- Institutional Investors: Develop comprehensive and precise valuation models for investment strategies involving Deutsche Bank Aktiengesellschaft (DB).
- Corporate Finance Departments: Evaluate valuation scenarios to inform corporate decision-making and strategic planning.
- Financial Consultants: Deliver accurate valuation assessments and insights for clients interested in Deutsche Bank Aktiengesellschaft (DB).
- Academics and Students: Utilize real-time financial data to enhance learning and practice in financial modeling.
- Finance Enthusiasts: Gain insights into how major banking institutions like Deutsche Bank Aktiengesellschaft (DB) are valued within the financial market.
What the Template Contains
- Historical Data: Includes Deutsche Bank’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Deutsche Bank’s 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 Deutsche Bank’s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.