Shinhan Financial Group Co., Ltd. (SHG) 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
Shinhan Financial Group Co., Ltd. (SHG) Bundle
Explore the financial potential of Shinhan Financial Group Co., Ltd. (SHG) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of Shinhan Financial Group Co., Ltd. (SHG) and enhance your investment strategy.
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 | 13,873.9 | 14,016.5 | 14,843.0 | 15,351.7 | 9,632.0 | 8,984.1 | 8,379.8 | 7,816.1 | 7,290.4 | 6,800.0 |
| Revenue Growth, % | 0 | 1.03 | 5.9 | 3.43 | -37.26 | -6.73 | -6.73 | -6.73 | -6.73 | -6.73 |
| EBITDA | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 393.1 | 521.9 | 613.0 | 678.9 | 804.8 | 421.6 | 393.3 | 366.8 | 342.1 | 319.1 |
| Depreciation, % | 2.83 | 3.72 | 4.13 | 4.42 | 8.36 | 4.69 | 4.69 | 4.69 | 4.69 | 4.69 |
| EBIT | -393.1 | -521.9 | -613.0 | -678.9 | -804.8 | -421.6 | -393.3 | -366.8 | -342.1 | -319.1 |
| EBIT, % | -2.83 | -3.72 | -4.13 | -4.42 | -8.36 | -4.69 | -4.69 | -4.69 | -4.69 | -4.69 |
| Total Cash | 60,435.0 | 63,071.6 | 64,088.7 | 20,302.7 | 20,642.6 | 8,984.1 | 8,379.8 | 7,816.1 | 7,290.4 | 6,800.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | 10,254.6 | 10.3 | .0 | .0 | 1,315.8 | 1,227.3 | 1,144.7 | 1,067.7 | 995.9 |
| Account Receivables, % | 0 | 73.16 | 0.06935856 | 0 | 0 | 14.65 | 14.65 | 14.65 | 14.65 | 14.65 |
| Inventories | -32,561.0 | -39,638.5 | -37,316.5 | -49,286.3 | .0 | -7,187.3 | -6,703.8 | -6,252.9 | -5,832.3 | -5,440.0 |
| Inventories, % | -234.69 | -282.8 | -251.41 | -321.05 | 0 | -80 | -80 | -80 | -80 | -80 |
| Accounts Payable | 8,078.0 | 9,894.2 | .0 | 8,383.1 | 12,847.2 | 5,092.6 | 4,750.0 | 4,430.5 | 4,132.5 | 3,854.5 |
| Accounts Payable, % | 58.22 | 70.59 | 0 | 54.61 | 133.38 | 56.68 | 56.68 | 56.68 | 56.68 | 56.68 |
| Capital Expenditure | -400.2 | -436.0 | -604.6 | -640.5 | -486.4 | -346.6 | -323.3 | -301.6 | -281.3 | -262.4 |
| Capital Expenditure, % | -2.88 | -3.11 | -4.07 | -4.17 | -5.05 | -3.86 | -3.86 | -3.86 | -3.86 | -3.86 |
| Tax Rate, % | 26.77 | 26.77 | 26.77 | 26.77 | 26.77 | 26.77 | 26.77 | 26.77 | 26.77 | 26.77 |
| EBITAT | -272.4 | -374.9 | -441.3 | -498.9 | -589.3 | -303.4 | -283.0 | -264.0 | -246.2 | -229.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 40,359.5 | -1,650.0 | -2,404.7 | 19,902.6 | -45,093.1 | -2,111.6 | -950.6 | -886.6 | -827.0 | -771.3 |
| WACC, % | 8.9 | 9.18 | 9.2 | 9.36 | 9.33 | 9.2 | 9.2 | 9.2 | 9.2 | 9.2 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -4,490.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -787 | |||||||||
| Terminal Value | -10,935 | |||||||||
| Present Terminal Value | -7,044 | |||||||||
| Enterprise Value | -11,534 | |||||||||
| Net Debt | 61,368 | |||||||||
| Equity Value | -72,902 | |||||||||
| Diluted Shares Outstanding, MM | 519 | |||||||||
| Equity Value Per Share | -140.41 |
What You Will Get
- Real SHG Financial Data: Pre-filled with Shinhan Financial Group’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Shinhan Financial Group’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- 🔍 Real-Life SHG Financials: Pre-filled historical and projected data for Shinhan Financial Group Co., Ltd. (SHG).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Shinhan Financial Group’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Shinhan Financial Group’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 containing Shinhan Financial Group Co., Ltd.'s (SHG) preloaded financial data.
- 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures tailored to (SHG).
- 3. Analyze Results Instantly: The DCF model automatically computes intrinsic value and NPV for (SHG).
- 4. Explore Scenarios: Evaluate various forecasts to assess different valuation possibilities for (SHG).
- 5. Present with Assurance: Deliver expert valuation insights to bolster your decision-making for (SHG).
Why Choose Shinhan Financial Group (SHG) Calculator?
- Accuracy: Leverages real Shinhan Financial Group data for precise calculations.
- Flexibility: Allows users to easily adjust and experiment with various inputs.
- Time-Saving: Eliminate the need to create a financial model from the ground up.
- Professional-Grade: Crafted with the expertise and precision expected from a top-tier financial institution.
- User-Friendly: Intuitive design suitable for both seasoned professionals and novices.
Who Should Use This Product?
- Investors: Accurately estimate Shinhan Financial Group’s fair value before making investment decisions.
- CFOs: Leverage a professional-grade DCF model for financial reporting and analysis at Shinhan Financial Group (SHG).
- Consultants: Quickly adapt the template for valuation reports tailored to clients in the financial sector.
- Entrepreneurs: Gain insights into financial modeling practices employed by leading financial institutions.
- Educators: Use it as a teaching tool to demonstrate valuation methodologies in finance.
What the Template Contains
- Historical Data: Includes Shinhan Financial Group's past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Shinhan Financial Group'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 Shinhan Financial Group's financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.