Webster Financial Corporation (WBS-PF) Nathan Winklepleck, CFA's Nathan's Discounted Free Cash Flow - Discounting Cash Flows
WBS-PF
Webster Financial Corporation
WBS-PF (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Nathan's Discounted Free Cash Flow Model

The Discounted Free Cash Flow (DCF) model calculates the value of a company by estimating its future Free Cash Flows to the Firm (FCFF) and discounting them to their present value. The value of a share is then derived by adjusting for net debt and dividing by the number of shares outstanding.

Check out Nathan's YouTube Channel

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = 10 Year Treasury Note Yield + 4%

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this rate equals the yield of the U.S. 10-Year Treasury Bond.

Historical Years

Historical Years

The number of years of historical data used to calculate averages and trends for analysis.

Projection Years

Projection Years

The number of years into the future for which the analysis projects financial performance and metrics.

Revenue Growth Rate

Revenue Growth Rate

The annual growth rate applied to projected revenue, starting from the second projection year onward.

Operating Cash Flow Margin

Operating Cash Flow Margin

Projected Operating Cash Flow = Projected Revenue * Operating Cash Flow Margin

This margin represents the percentage of revenue used to estimate future Operating Cash Flow.

Capital Expenditure Margin

Capital Expenditure Margin

Projected Free Cash Flow = Projected Operating Cash Flow - Projected Revenue * Capital Expenditure Margin

This margin is used to estimate future capital expenditures as a percentage of revenue, which in turn is subtracted from Operating Cash Flow to calculate Free Cash Flow.

Results

Terminal Value 103.6 Bil. USD
Discounted Terminal Value 46.45 Bil. USD
Sum of Discounted Free Cash Flow 18.55 Bil. USD
Enterprise Value 65 Bil. USD
Cash and Equivalents 2.51 Bil. USD
Total Debt 3.9 Bil. USD
Equity Value 63.62 Bil. USD
Shares Outstanding 169.2 Mil. USD
Estimated Value per Share 376 USD
Yield of the U.S. 10 Year Treasury Note 4.35%
Average Cash from Operating Activities Margin 34.79%
Average Capital Expenditure Margin -1.9%

Monetary values are in USD

Edit Chart Values 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034

amounts of USD except for #

2025 2026 2027 2028 2029 2030 2031 2032 2033 2034
Revenue 4,929 5,753 6,626 7,530 8,439 9,329 10,167 10,924 11,568 12,071
Revenue Growth Rate 18.27% 16.72% 15.18% 13.63% 12.08% 10.54% 8.99% 7.44% 5.9% 4.35%
Operating Cash Flow 1,715 2,002 2,305 2,620 2,936 3,245 3,537 3,800 4,025 4,200
Operating Cash Flow Margin 34.79% 34.79% 34.79% 34.79% 34.79% 34.79% 34.79% 34.79% 34.79% 34.79%
Capital Expenditure -93.6 -109.3 -125.8 -143 -160.3 -177.1 -193.1 -207.4 -219.7 -229.2
Capital Expenditure Margin -1.9% -1.9% -1.9% -1.9% -1.9% -1.9% -1.9% -1.9% -1.9% -1.9%
Free Cash Flow 1,621 1,892 2,179 2,477 2,776 3,068 3,344 3,593 3,805 3,970
Free Cash Flow Margin 32.89% 32.89% 32.89% 32.89% 32.89% 32.89% 32.89% 32.89% 32.89% 32.89%
Compounded Discount Rate 3.97% 12.65% 22.05% 32.27% 43.32% 55.29% 68.25% 82.34% 97.57% 114.1%
Discounted Free Cash Flow 1,559 1,680 1,786 1,872 1,937 1,976 1,988 1,970 1,926 1,855

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 2,147 4,194 4,168 3,943 2,723 1,265 1,287 1,440 1,338 1,173 1,086 997.6
Revenue Growth Rate 18.27% 0.637% 5.71% 44.79% 115.3% -1.74% -10.6% 7.64% 14.04% 7.98% 8.9% 8.34%
Cost of Revenue 611.8 1,820 1,811 1,442 531.1 -12.74 248.4 237.3 190.5 158.2 159.8 144.7
Gross Profit 1,535 2,374 2,357 2,501 2,192 1,278 1,039 1,203 1,147 1,015 926.6 852.9
Gross Margin 78.67% 56.6% 56.55% 63.43% 80.5% 101% 80.7% 83.52% 85.76% 86.51% 85.3% 85.49%
Operating Income 601.1 1,015 1,017 1,085 798 533.9 280 486.7 441.6 353.8 303.4 297.8
Operating Margin 29.47% 24.2% 24.4% 27.51% 29.31% 42.2% 21.75% 33.8% 33.01% 30.16% 27.93% 29.85%
Net Income 463.6 779.3 768.7 867.8 644.3 408.9 220.6 382.7 360.4 255.4 207.1 204.7
Net Margin 22.46% 18.58% 18.45% 22.01% 23.66% 32.32% 17.14% 26.58% 26.94% 21.78% 19.07% 20.52%
Cash from Operating Activities 723.9 1,256 1,404 978.6 1,336 688.6 380.5 303.9 469.4 445 398.1 302.8
Cash from Operating Activities Margin 34.79% 29.94% 33.7% 24.82% 49.06% 54.44% 29.56% 21.1% 35.09% 37.93% 36.65% 30.35%
Capital Expenditure -31.45 -39.1 -35.84 -40.3 -28.76 -16.59 -21.28 -25.72 -32.96 -28.55 -40.73 -36.12
Free Cash Flow 692.4 1,216 1,368 938.3 1,307 672 359.3 278.1 436.4 416.4 357.4 266.7
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us