Washington Federal, Inc. (WAFD) DCF Valuation

Washington Federal, Inc. (WAFD) 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

Washington Federal, Inc. (WAFD) 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:

Discover the true value of Washington Federal, Inc. (WAFD) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate the effects of changes on Washington Federal, Inc. (WAFD) valuation – all within a single Excel template.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 556.5 566.1 661.6 742.6 60.7 51.4 43.6 36.9 31.3 26.5
Revenue Growth, % 0 1.73 16.87 12.24 -91.83 -15.25 -15.25 -15.25 -15.25 -15.25
EBITDA 259.1 267.1 364.1 348.0 .0 20.1 17.1 14.5 12.3 10.4
EBITDA, % 46.56 47.17 55.03 46.87 0 39.13 39.13 39.13 39.13 39.13
Depreciation 39.9 33.9 64.1 23.0 134.1 13.0 11.0 9.3 7.9 6.7
Depreciation, % 7.17 5.99 9.68 3.09 220.96 25.19 25.19 25.19 25.19 25.19
EBIT 219.2 233.1 300.0 325.1 -134.1 7.2 6.1 5.2 4.4 3.7
EBIT, % 39.39 41.18 45.35 43.77 -220.96 13.94 13.94 13.94 13.94 13.94
Total Cash 3,952.5 4,229.1 .0 2,975.7 26.0 35.3 29.9 25.3 21.5 18.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 0 0 0 0
Inventories -1,767.7 -2,159.7 15,292.3 -1,085.5 .0 -20.6 -17.4 -14.8 -12.5 -10.6
Inventories, % -317.66 -381.51 2311.36 -146.17 0 -40 -40 -40 -40 -40
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 -31.9 -29.5 -11.8 -15.1 .0 -1.5 -1.3 -1.1 -.9 -.8
Capital Expenditure, % -5.74 -5.21 -1.78 -2.03 0 -2.95 -2.95 -2.95 -2.95 -2.95
Tax Rate, % 21.88 21.88 21.88 21.88 21.88 21.88 21.88 21.88 21.88 21.88
EBITAT 173.4 183.6 236.3 257.4 -104.8 5.6 4.8 4.1 3.4 2.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 1,949.2 580.0 -17,163.4 16,643.1 -1,056.2 37.7 11.3 9.6 8.1 6.9
WACC, % 13.31 13.27 13.27 13.32 13.19 13.27 13.27 13.27 13.27 13.27
PV UFCF
SUM PV UFCF 57.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 7
Terminal Value 63
Present Terminal Value 34
Enterprise Value 91
Net Debt 937
Equity Value -846
Diluted Shares Outstanding, MM 74
Equity Value Per Share -11.39

What You Will Get

  • Real WAFD Financial Data: Pre-filled with Washington Federal'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 Washington Federal’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

  • Comprehensive WAFD Data: Pre-loaded with Washington Federal's historical financial performance and future projections.
  • Fully Customizable Variables: Modify key inputs such as loan growth, interest margins, capital ratios, and operating expenses.
  • Dynamic Valuation Framework: Instant updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
  • User-Centric Interface: Intuitive, organized, and tailored for both industry experts and newcomers.

How It Works

  • Download: Get the pre-prepared Excel file featuring Washington Federal, Inc.'s (WAFD) financial data.
  • Customize: Modify projections, including loan growth, net interest margin, and cost of capital.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and instantly compare the results.
  • Make Decisions: Leverage the valuation insights to inform your investment approach.

Why Choose Washington Federal, Inc. (WAFD)?

  • Time Efficiency: Access a comprehensive banking solution without the hassle of setup.
  • Enhanced Precision: Dependable financial insights and tools minimize errors in your banking needs.
  • Customizable Solutions: Adjust services to align with your financial goals and expectations.
  • User-Friendly Interface: Intuitive design and clear information make banking straightforward.
  • Endorsed by Professionals: Preferred choice for those who prioritize accuracy and convenience.

Who Should Use This Product?

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

What the Template Contains

  • Pre-Filled Data: Includes Washington Federal, Inc.'s (WAFD) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Washington Federal, Inc.'s (WAFD) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.