|
Arch Capital Group Ltd. (ACGL) تقييم DCF
BM | Financial Services | Insurance - Diversified | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Arch Capital Group Ltd. (ACGL) Bundle
سواء كنت مستثمرًا أو محللًا، فإن حاسبة ACGL DCF هذه هي موردك الأساسي للتقييم الدقيق. محملة ببيانات حقيقية من Arch Capital Group Ltd.، يمكنك ضبط التوقعات ومراقبة التأثيرات في الوقت الفعلي.
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 | 8,294.9 | 8,925.1 | 9,599.9 | 13,634.0 | 17,440.0 | 21,150.2 | 25,649.6 | 31,106.3 | 37,723.8 | 45,749.1 |
| Revenue Growth, % | 0 | 7.6 | 7.56 | 42.02 | 27.92 | 21.27 | 21.27 | 21.27 | 21.27 | 21.27 |
| EBITDA | 1,773.3 | 1,959.4 | 1,609.1 | 3,335.0 | 200.0 | 3,625.2 | 4,396.4 | 5,331.7 | 6,465.9 | 7,841.5 |
| EBITDA, % | 21.38 | 21.95 | 16.76 | 24.46 | 1.15 | 17.14 | 17.14 | 17.14 | 17.14 | 17.14 |
| Depreciation | 69.0 | 83.0 | 106.2 | 95.0 | .0 | 150.8 | 182.9 | 221.8 | 268.9 | 326.2 |
| Depreciation, % | 0.83221 | 0.92946 | 1.11 | 0.69679 | 0 | 0.71294 | 0.71294 | 0.71294 | 0.71294 | 0.71294 |
| EBIT | 1,704.2 | 1,876.4 | 1,502.9 | 3,240.0 | 200.0 | 3,474.4 | 4,213.5 | 5,109.9 | 6,197.0 | 7,515.3 |
| EBIT, % | 20.55 | 21.02 | 15.66 | 23.76 | 1.15 | 16.43 | 16.43 | 16.43 | 16.43 | 16.43 |
| Total Cash | 21,549.2 | 22,395.7 | 21,869.6 | 8,026.0 | 979.0 | 15,417.7 | 18,697.6 | 22,675.3 | 27,499.2 | 33,349.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 8,552.3 | 10,342.7 | .0 | 4,644.0 | 5,634.0 | 11,267.4 | 13,664.4 | 16,571.4 | 20,096.7 | 24,372.1 |
| Account Receivables, % | 103.1 | 115.88 | 0 | 34.06 | 32.31 | 53.27 | 53.27 | 53.27 | 53.27 | 53.27 |
| Inventories | -8,020.0 | -8,055.8 | .0 | .0 | .0 | -7,907.9 | -9,590.2 | -11,630.4 | -14,104.6 | -17,105.2 |
| Inventories, % | -96.69 | -90.26 | 0 | 0 | 0 | -37.39 | -37.39 | -37.39 | -37.39 | -37.39 |
| Accounts Payable | 2,678.8 | 3,415.4 | 3,264.0 | 3,817.0 | 4,302.0 | 6,650.7 | 8,065.6 | 9,781.4 | 11,862.3 | 14,385.9 |
| Accounts Payable, % | 32.29 | 38.27 | 34 | 28 | 24.67 | 31.45 | 31.45 | 31.45 | 31.45 | 31.45 |
| Capital Expenditure | -39.9 | -41.4 | -51.7 | -52.0 | -51.0 | -91.2 | -110.6 | -134.2 | -162.7 | -197.3 |
| Capital Expenditure, % | -0.48068 | -0.46379 | -0.53826 | -0.3814 | -0.29243 | -0.43131 | -0.43131 | -0.43131 | -0.43131 | -0.43131 |
| Tax Rate, % | 3.62 | 3.62 | 3.62 | 3.62 | 3.62 | 3.62 | 3.62 | 3.62 | 3.62 | 3.62 |
| EBITAT | 1,518.4 | 1,924.3 | 1,490.3 | 4,252.7 | 192.8 | 3,367.6 | 4,084.0 | 4,952.9 | 6,006.5 | 7,284.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 3,694.1 | 947.8 | 3,680.4 | 204.7 | -363.2 | 8,050.3 | 4,856.4 | 5,889.6 | 7,142.5 | 8,662.0 |
| WACC, % | 6.82 | 6.86 | 6.86 | 6.86 | 6.85 | 6.85 | 6.85 | 6.85 | 6.85 | 6.85 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 28,313.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 8,835 | |||||||||
| Terminal Value | 182,079 | |||||||||
| Present Terminal Value | 130,718 | |||||||||
| Enterprise Value | 159,031 | |||||||||
| Net Debt | 1,749 | |||||||||
| Equity Value | 157,282 | |||||||||
| Diluted Shares Outstanding, MM | 382 | |||||||||
| Equity Value Per Share | 411.95 |
What You Will Get
- Real ACGL Financial Data: Pre-filled with Arch Capital Group’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 Arch Capital Group’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 DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Arch Capital Group Ltd. (ACGL).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to Arch Capital.
- Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates to fit Arch Capital's financial outlook.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to Arch Capital Group Ltd. (ACGL).
- Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis of Arch Capital.
How It Works
- Download: Obtain the pre-formatted Excel file containing Arch Capital Group Ltd.'s (ACGL) financial data.
- Customize: Modify projections such as revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various forecasts and instantly compare the results.
- Make Decisions: Leverage the valuation insights to shape your investment approach.
Why Choose This Calculator for Arch Capital Group Ltd. (ACGL)?
- Accuracy: Utilizes real Arch Capital financial data to ensure precision.
- Flexibility: Built for users to easily adjust and experiment with inputs.
- Time-Saving: Eliminate the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected by CFOs.
- User-Friendly: Intuitive design makes it accessible for all users, regardless of financial modeling skills.
Who Should Use This Product?
- Investors: Accurately assess Arch Capital Group Ltd.’s (ACGL) intrinsic value before making investment choices.
- CFOs: Utilize a high-quality DCF model for financial reporting and strategic analysis.
- Consultants: Easily modify the template for valuation reports tailored to clients' needs.
- Entrepreneurs: Acquire knowledge of financial modeling practices employed by leading insurance companies.
- Educators: Employ it as a teaching resource to illustrate valuation techniques.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Arch Capital Group Ltd. (ACGL) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Arch Capital Group Ltd. (ACGL).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.