M&T Bank Corporation (MTB) DCF Valuation

M&T Bank Corporation (MTB) 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

M&T Bank Corporation (MTB) 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:

Evaluate M&T Bank Corporation's financial outlook like an expert! This MTB DCF Calculator provides you with pre-filled financial data and the ability to customize revenue growth, WACC, margins, and other essential assumptions to align with your predictions.


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 6,191.9 5,954.8 5,991.8 8,042.6 8,998.0 9,963.0 11,031.5 12,214.5 13,524.4 14,974.9
Revenue Growth, % 0 -3.83 0.62154 34.23 11.88 10.72 10.72 10.72 10.72 10.72
EBITDA 2,743.4 1,955.1 2,687.0 2,906.7 .0 3,150.8 3,488.7 3,862.8 4,277.1 4,735.8
EBITDA, % 44.31 32.83 44.84 36.14 0 31.62 31.62 31.62 31.62 31.62
Depreciation 229.4 235.5 234.4 337.7 .0 314.3 348.0 385.3 426.6 472.3
Depreciation, % 3.71 3.95 3.91 4.2 0 3.15 3.15 3.15 3.15 3.15
EBIT 2,513.9 1,719.7 2,452.5 2,569.0 .0 2,836.5 3,140.7 3,477.6 3,850.5 4,263.5
EBIT, % 40.6 28.88 40.93 31.94 0 28.47 28.47 28.47 28.47 28.47
Total Cash 9,451.5 25,722.2 43,655.7 51,686.8 28,628.0 9,963.0 11,031.5 12,214.5 13,524.4 14,974.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 8,184.9 .0 .0
Account Receivables, % 0 0 136.6 0 0
Inventories -9,158.6 -26,218.1 -44,081.1 -11,512.1 .0 -7,970.4 -8,825.2 -9,771.6 -10,819.6 -11,979.9
Inventories, % -147.91 -440.29 -735.69 -143.14 0 -80 -80 -80 -80 -80
Accounts Payable 2,337.5 2,166.4 2,127.9 4,377.0 4,516.0 4,269.3 4,727.1 5,234.1 5,795.4 6,417.0
Accounts Payable, % 37.75 36.38 35.51 54.42 50.19 42.85 42.85 42.85 42.85 42.85
Capital Expenditure -178.0 -172.3 -149.2 -214.4 -256.0 -274.4 -303.8 -336.4 -372.5 -412.4
Capital Expenditure, % -2.88 -2.89 -2.49 -2.67 -2.85 -2.75 -2.75 -2.75 -2.75 -2.75
Tax Rate, % 24.26 24.26 24.26 24.26 24.26 24.26 24.26 24.26 24.26 24.26
EBITAT 1,903.9 1,315.0 1,857.0 1,959.9 .0 2,155.5 2,386.7 2,642.6 2,926.0 3,239.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 13,451.4 18,266.7 11,581.8 -20,051.8 -11,629.1 7,926.4 3,529.7 3,908.3 4,327.4 4,791.5
WACC, % 10.83 10.88 10.83 10.87 10.83 10.85 10.85 10.85 10.85 10.85
PV UFCF
SUM PV UFCF 18,621.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 4,887
Terminal Value 55,230
Present Terminal Value 33,000
Enterprise Value 51,622
Net Debt -16,599
Equity Value 68,221
Diluted Shares Outstanding, MM 167
Equity Value Per Share 408.50

What You Will Receive

  • Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real MTB financials.
  • Authentic Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
  • Forecast Adaptability: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect M&T Bank's valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Centric Layout: Organized for clarity and ease of use, complete with step-by-step guidance.

Key Features

  • 🔍 Real-Life MTB Financials: Pre-filled historical and projected data for M&T Bank Corporation (MTB).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate M&T Bank's intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize M&T Bank's valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring M&T Bank Corporation’s (MTB) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results in Real-Time: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation results.
  • 5. Utilize with Assurance: Deliver professional valuation insights to enhance your decision-making.

Why Choose This Calculator for M&T Bank Corporation (MTB)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for M&T Bank.
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes M&T Bank’s intrinsic value and Net Present Value.
  • Preloaded Information: Historical and projected data provide a solid foundation for analysis.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business advisors focused on M&T Bank.

Who Should Use M&T Bank Corporation (MTB) Services?

  • Investors: Gain insights and make informed decisions with M&T's comprehensive financial solutions.
  • Financial Analysts: Streamline your analysis with M&T's robust data and analytics tools tailored for your needs.
  • Consultants: Efficiently customize M&T's resources for client presentations or strategic reports.
  • Finance Enthusiasts: Enhance your knowledge of banking services and market trends with M&T's expert insights.
  • Educators and Students: Utilize M&T's resources as a practical guide in finance and banking coursework.

What the Template Contains

  • Historical Data: Includes M&T Bank Corporation’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate M&T Bank Corporation’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 M&T Bank Corporation’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.