Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Synovus Financial Corp. (SNV)

Previous Close$55.72
Intrinsic Value$964.20
Upside potential  +1,630%
Previous Close
$55.72
Intrinsic Value
$964.20
Potential        
+1,630%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %18.2NaN
Revenue, $2485NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1531NaN
Operating income, $m954NaN
EBITDA, $m1024NaN
Interest expense (income), $mNaN
Earnings before tax, $m931NaN
Tax expense, $m206NaN
Net income, $m725NaN

BALANCE SHEET

Cash and short-term investments, $m1978NaN
Total assets, $m59731NaN
Adjusted assets (=assets-cash), $m57754NaN
Average production assets, $m873NaN
Working capital, $m-3979NaN
Total debt, $m5551NaN
Total liabilities, $m55256NaN
Total equity, $m4476NaN
Debt-to-equity ratio1.240NaN
Adjusted equity ratio0.068NaN

CASH FLOW

Net income, $m725NaN
Depreciation, amort., depletion, $m69NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1191NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-30NaN
Free cash flow, $m1222NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-3979
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount