WSFS Financial Corporation (WSFS) DCF Valuation

WSFS Financial Corporation (WSFS) 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

WSFS Financial Corporation (WSFS) 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:

Gain mastery over your WSFS Financial Corporation (WSFS) valuation analysis using our sophisticated DCF Calculator! Featuring real WSFS data, this Excel template enables you to adjust forecasts and assumptions to accurately determine the intrinsic value of WSFS Financial Corporation (WSFS).


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 633.1 667.0 619.1 923.0 926.9 1,037.4 1,161.1 1,299.5 1,454.5 1,627.9
Revenue Growth, % 0 5.36 -7.17 49.08 0.42025 11.92 11.92 11.92 11.92 11.92
EBITDA 244.2 183.2 369.6 361.2 .0 342.0 382.8 428.5 479.5 536.7
EBITDA, % 38.57 27.46 59.69 39.13 0 32.97 32.97 32.97 32.97 32.97
Depreciation 49.8 38.2 37.8 60.5 48.6 65.4 73.2 81.9 91.7 102.6
Depreciation, % 7.87 5.73 6.11 6.56 5.24 6.3 6.3 6.3 6.3 6.3
EBIT 194.4 145.0 331.7 300.6 -48.6 276.7 309.6 346.6 387.9 434.1
EBIT, % 30.7 21.73 53.58 32.57 -5.24 26.67 26.67 26.67 26.67 26.67
Total Cash 2,516.5 4,176.1 6,732.8 4,925.0 1,088.6 1,037.4 1,161.1 1,299.5 1,454.5 1,627.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 38.1 44.3 41.6 74.4 .0
Account Receivables, % 6.02 6.65 6.72 8.07 0
Inventories -612.5 -1,702.1 -1,576.9 .0 .0 -615.7 -689.1 -771.3 -863.2 -966.1
Inventories, % -96.75 -255.2 -254.69 0 0 -59.35 -59.35 -59.35 -59.35 -59.35
Accounts Payable 3.1 1.5 .7 5.2 46.7 13.3 14.9 16.7 18.7 20.9
Accounts Payable, % 0.49016 0.2174 0.11888 0.56055 5.04 1.28 1.28 1.28 1.28 1.28
Capital Expenditure -14.2 -7.2 -6.6 -8.8 -6.4 -12.5 -14.0 -15.7 -17.5 -19.6
Capital Expenditure, % -2.24 -1.07 -1.06 -0.95436 -0.69112 -1.2 -1.2 -1.2 -1.2 -1.2
Tax Rate, % 26.31 26.31 26.31 26.31 26.31 26.31 26.31 26.31 26.31 26.31
EBITAT 148.8 114.8 251.7 222.4 -35.8 209.9 234.9 262.9 294.2 329.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 761.9 1,227.6 159.7 -1,331.2 122.3 788.1 362.3 405.5 453.8 507.9
WACC, % 11.88 12.04 11.84 11.73 11.71 11.84 11.84 11.84 11.84 11.84
PV UFCF
SUM PV UFCF 1,864.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 518
Terminal Value 5,264
Present Terminal Value 3,008
Enterprise Value 4,872
Net Debt -198
Equity Value 5,070
Diluted Shares Outstanding, MM 61
Equity Value Per Share 82.82

What You Will Receive

  • Comprehensive Financial Model: WSFS's actual data allows for accurate DCF valuation.
  • Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other critical factors.
  • Real-Time Calculations: Instant updates ensure you observe results as adjustments are made.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
  • Adaptable and Reusable: Designed for versatility, enabling repeated use for in-depth forecasts.

Key Features

  • 🔍 Real-Life WSFS Financials: Pre-filled historical and projected data for WSFS Financial Corporation (WSFS).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate WSFS’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize WSFS’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review WSFS Financial Corporation’s pre-filled financial data and forecasts.
  3. Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Watch the DCF model update instantly as you adjust your assumptions.
  5. Step 5: Analyze the outputs and leverage the results for your investment decisions.

Why Choose This Calculator for WSFS Financial Corporation (WSFS)?

  • Accurate Data: Up-to-date WSFS financials provide trustworthy valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of building from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and financial consultants.
  • User-Friendly: Easy-to-navigate design and clear instructions ensure accessibility for all users.

Who Should Use WSFS Financial Corporation (WSFS)?

  • Investors: Leverage insights from a trusted financial institution to make informed investment choices.
  • Financial Analysts: Utilize comprehensive reports and data to enhance your analytical capabilities.
  • Consultants: Easily incorporate WSFS insights into your client strategies and presentations.
  • Finance Enthusiasts: Explore a wealth of resources to broaden your knowledge of financial services.
  • Educators and Students: Access valuable materials for teaching and learning about finance and banking.

What the Template Contains

  • Pre-Filled DCF Model: WSFS Financial Corporation’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate WSFS’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.