FMP

FMP

Enter

ALLY - Ally Financial Inc.

photo-url-https://images.financialmodelingprep.com/symbol/ALLY.png

Ally Financial Inc.

ALLY

NYSE

Ally Financial Inc., a digital financial-services company, provides various digital financial products and services to consumer, commercial, and corporate customers primarily in the United States and Canada. It operates through four segments: Automotive Finance Operations, Insurance Operations, Mortgage Finance Operations, and Corporate Finance Operations. The Automotive Finance Operations segment offers automotive financing services, including providing retail installment sales contracts, loans and operating leases, term loans to dealers, financing dealer floorplans and other lines of credit to dealers, warehouse lines to automotive retailers, and fleet financing. It also provides financing services to companies and municipalities for the purchase or lease of vehicles, and vehicle-remarketing services. The Insurance Operations segment offers consumer finance protection and insurance products through the automotive dealer channel, and commercial insurance products directly to dealers. This segment provides vehicle service and maintenance contract, and guaranteed asset protection products; and underwrites commercial insurance coverages, which primarily insure dealers' vehicle inventory. The Mortgage Finance Operations segment manages consumer mortgage loan portfolio that includes bulk purchases of jumbo and low-to-moderate income mortgage loans originated by third parties, as well as direct-to-consumer mortgage offerings. The Corporate Finance Operations segment provides senior secured leveraged cash flow and asset-based loans to middle market companies; leveraged loans; and commercial real estate product to serve companies in the healthcare industry. The company also offers commercial banking products and services. In addition, it provides securities brokerage and investment advisory services. The company was formerly known as GMAC Inc. and changed its name to Ally Financial Inc. in May 2010. Ally Financial Inc. was founded in 1919 and is based in Detroit, Michigan.

34.61 USD

1.11 (3.21%)

Operating Data

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

6.2B

8.67B

7.94B

9.07B

8.9B

9.87B

10.95B

12.15B

13.47B

14.95B

Revenue %

-

39.85

-8.4

14.19

-1.91

10.94

10.94

10.94

10.94

Ebitda

2.55B

4.94B

3.56B

2.38B

-

3.34B

3.7B

4.11B

4.56B

5.05B

Ebitda %

41.06

56.99

44.83

26.19

-

33.82

33.82

33.82

33.82

Ebit

1.41B

3.68B

2.28B

1.08B

-1.2B

1.82B

2.02B

2.25B

2.49B

2.76B

Ebit %

22.81

42.45

28.72

11.94

-13.48

18.49

18.49

18.49

18.49

Depreciation

1.13B

1.26B

1.28B

1.29B

1.2B

1.51B

1.68B

1.86B

2.07B

2.29B

Depreciation %

18.26

14.54

16.11

14.24

13.48

15.33

15.33

15.33

15.33

Balance Sheet

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Total Cash

45.45B

38.65B

35.11B

31.36B

32.7B

9.87B

10.95B

12.15B

13.47B

14.95B

Total Cash %

733.08

445.73

442.05

345.76

367.56

100

100

100

100

Receivables

870M

-

-

1.12B

1.24B

796.96M

884.11M

980.79M

1.09B

1.21B

Receivables %

14.03

-

-

12.39

13.95

8.07

8.07

8.07

8.07

Inventories

-

-

-

-

-

-

-

-

-

-

Inventories %

-

-

-

-

-

-

-

-

-

Payable

1.01B

794M

435M

1.37B

1.4B

1.22B

1.35B

1.5B

1.66B

1.85B

Payable %

16.35

9.16

5.48

15.07

15.68

12.35

12.35

12.35

12.35

Cap Ex

-4.32B

-5.12B

-3.53B

-2.76B

-

-4.02B

-4.46B

-4.95B

-5.49B

-6.09B

Cap Ex %

-69.68

-59.05

-44.47

-30.42

-

-40.72

-40.72

-40.72

-40.72

Weighted Average Cost Of Capital

Price

34.61

Beta

Diluted Shares Outstanding

311.04M

Costof Debt

38.85

Tax Rate

After Tax Cost Of Debt

31.05

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

19.23B

Total Equity

10.77B

Total Capital

30B

Debt Weighting

64.11

Equity Weighting

35.89

Wacc

23.44

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

6.2B

8.67B

7.94B

9.07B

8.9B

9.87B

10.95B

12.15B

13.47B

14.95B

Ebitda

2.55B

4.94B

3.56B

2.38B

-

3.34B

3.7B

4.11B

4.56B

5.05B

Ebit

1.41B

3.68B

2.28B

1.08B

-1.2B

1.82B

2.02B

2.25B

2.49B

2.76B

Tax Rate

20.1

20.1

20.1

20.1

20.1

20.1

20.1

20.1

20.1

20.1

Ebiat

1.08B

2.92B

1.67B

1.02B

-958.05M

1.47B

1.63B

1.81B

2.01B

2.23B

Depreciation

1.13B

1.26B

1.28B

1.29B

1.2B

1.51B

1.68B

1.86B

2.07B

2.29B

Receivables

870M

-

-

1.12B

1.24B

796.96M

884.11M

980.79M

1.09B

1.21B

Inventories

-

-

-

-

-

-

-

-

-

-

Payable

1.01B

794M

435M

1.37B

1.4B

1.22B

1.35B

1.5B

1.66B

1.85B

Cap Ex

-4.32B

-5.12B

-3.53B

-2.76B

-

-4.02B

-4.46B

-4.95B

-5.49B

-6.09B

Ufcf

-1.96B

-287.12M

-941.64M

-639M

151.95M

-766.54M

-1.1B

-1.22B

-1.36B

-1.5B

Wacc

23.44

23.44

23.44

23.44

23.44

Pv Ufcf

-620.98M

-722.75M

-649.53M

-583.73M

-524.6M

Sum Pv Ufcf

-3.1B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

23.44

Free Cash Flow T1

-1.53B

Terminal Value

-7.15B

Present Terminal Value

-2.5B

Intrinsic Value

Enterprise Value

-5.6B

Net Debt

8.94B

Equity Value

-14.54B

Diluted Shares Outstanding

311.04M

Equity Value Per Share

-46.73

Projected DCF

-46.73 1.741%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep