Fulton Financial Corporation (FULT) 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
Fulton Financial Corporation (FULT) Bundle
Simplify Fulton Financial Corporation (FULT) valuation with this customizable DCF Calculator! Featuring real Fulton Financial Corporation (FULT) financials and adjustable forecast inputs, you can test scenarios and uncover Fulton Financial Corporation (FULT) fair value in minutes.
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 | 864.5 | 858.6 | 903.5 | 1,008.8 | 1,027.9 | 1,074.4 | 1,123.0 | 1,173.8 | 1,226.9 | 1,282.4 |
| Revenue Growth, % | 0 | -0.68857 | 5.23 | 11.65 | 1.9 | 4.52 | 4.52 | 4.52 | 4.52 | 4.52 |
| EBITDA | 293.6 | 231.6 | 363.6 | 378.9 | 381.7 | 377.9 | 395.0 | 412.9 | 431.6 | 451.1 |
| EBITDA, % | 33.96 | 26.97 | 40.25 | 37.57 | 37.13 | 35.18 | 35.18 | 35.18 | 35.18 | 35.18 |
| Depreciation | 29.6 | 29.3 | 29.4 | 31.9 | 33.0 | 35.4 | 37.0 | 38.7 | 40.4 | 42.2 |
| Depreciation, % | 3.43 | 3.42 | 3.25 | 3.17 | 3.21 | 3.29 | 3.29 | 3.29 | 3.29 | 3.29 |
| EBIT | 264.0 | 202.2 | 334.2 | 347.0 | 348.7 | 342.5 | 358.0 | 374.2 | 391.2 | 408.9 |
| EBIT, % | 30.53 | 23.55 | 37 | 34.4 | 33.92 | 31.88 | 31.88 | 31.88 | 31.88 | 31.88 |
| Total Cash | 1,500.4 | 1,776.0 | 1,591.8 | 126.9 | 300.3 | 734.5 | 767.7 | 802.4 | 838.7 | 876.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 360.3 | 352.1 | 293.8 | 351.7 | 478.9 | 422.6 | 441.7 | 461.7 | 482.5 | 504.4 |
| Account Receivables, % | 41.67 | 41 | 32.52 | 34.87 | 46.59 | 39.33 | 39.33 | 39.33 | 39.33 | 39.33 |
| Inventories | -585.5 | -1,925.0 | -1,697.9 | -779.3 | .0 | -741.3 | -774.8 | -809.9 | -846.5 | -884.8 |
| Inventories, % | -67.73 | -224.2 | -187.93 | -77.25 | 0 | -69 | -69 | -69 | -69 | -69 |
| Accounts Payable | 8.8 | 10.4 | 7.0 | 10.2 | 35.1 | 16.0 | 16.7 | 17.4 | 18.2 | 19.0 |
| Accounts Payable, % | 1.02 | 1.21 | 0.77479 | 1.01 | 3.41 | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 |
| Capital Expenditure | -33.7 | -20.2 | -17.7 | -21.2 | -33.0 | -29.1 | -30.4 | -31.8 | -33.2 | -34.7 |
| Capital Expenditure, % | -3.9 | -2.36 | -1.96 | -2.11 | -3.21 | -2.71 | -2.71 | -2.71 | -2.71 | -2.71 |
| Tax Rate, % | 18.48 | 18.48 | 18.48 | 18.48 | 18.48 | 18.48 | 18.48 | 18.48 | 18.48 | 18.48 |
| EBITAT | 226.5 | 178.0 | 275.5 | 287.0 | 284.3 | 288.1 | 301.1 | 314.7 | 329.0 | 343.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 456.5 | 1,536.3 | 115.0 | -675.7 | -597.2 | 1,072.9 | 322.9 | 337.5 | 352.7 | 368.7 |
| WACC, % | 12.65 | 12.84 | 12.36 | 12.38 | 12.28 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,870.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 376 | |||||||||
| Terminal Value | 3,580 | |||||||||
| Present Terminal Value | 1,987 | |||||||||
| Enterprise Value | 3,857 | |||||||||
| Net Debt | 1,104 | |||||||||
| Equity Value | 2,753 | |||||||||
| Diluted Shares Outstanding, MM | 167 | |||||||||
| Equity Value Per Share | 16.51 |
What You Will Get
- Genuine Fulton Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Fulton Financial Corporation (FULT).
- Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Adjustments: Automatic recalculations to evaluate the effects of changes on Fulton Financial's fair value.
- Flexible Excel Template: Designed for quick modifications, scenario testing, and in-depth projections.
- Efficient and Precise: Avoid constructing models from the ground up while ensuring accuracy and adaptability.
Key Features
- Customizable Financial Inputs: Adjust essential parameters such as loan growth, net interest margin, and operating expenses.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
- High-Precision Accuracy: Utilizes Fulton Financial Corporation’s actual financial data for credible valuation results.
- Streamlined Scenario Analysis: Easily evaluate various assumptions and analyze different outcomes.
- Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.
How It Works
- Download the Template: Get instant access to the Excel-based FULT DCF Calculator.
- Input Your Assumptions: Adjust yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically updates Fulton Financial Corporation’s intrinsic value.
- Test Scenarios: Simulate different assumptions to evaluate potential valuation changes.
- Analyze and Decide: Use the results to guide your investment or financial analysis.
Why Choose This Calculator for Fulton Financial Corporation (FULT)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and advisors.
- Accurate Financial Data: Historical and projected financials for Fulton Financial Corporation (FULT) preloaded for precision.
- Comprehensive Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Detailed Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step guidance makes the process straightforward.
Who Should Use This Product?
- Investors: Evaluate Fulton Financial Corporation’s valuation before making stock decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts.
- Startup Founders: Understand the valuation strategies of established financial institutions like Fulton Financial.
- Consultants: Create detailed valuation reports for your clientele.
- Students and Educators: Utilize current data to learn and teach valuation principles.
What the Template Contains
- Preloaded FULT Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.