|
Cincinnati Financial Corporation (CINF) DCF -Bewertung
US | Financial Services | Insurance - Property & Casualty | 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
Cincinnati Financial Corporation (CINF) Bundle
Unser (CINF) DCF-Taschenrechner wurde für die Genauigkeit entwickelt und ermöglicht es Ihnen, die Bewertung der Cincinnati Financial Corporation anhand von Finanzdaten der realen Welt zu bewerten, und bietet vollständige Flexibilität, um alle wesentlichen Parameter für verbesserte Projektionen zu ändern.
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 | 7,536.0 | 9,626.0 | 6,563.0 | 10,013.0 | 11,337.0 | 13,085.8 | 15,104.4 | 17,434.5 | 20,123.9 | 23,228.2 |
| Revenue Growth, % | 0 | 27.73 | -31.82 | 52.57 | 13.22 | 15.43 | 15.43 | 15.43 | 15.43 | 15.43 |
| EBITDA | 1,634.0 | 3,844.0 | -514.0 | 2,442.0 | .0 | 2,045.9 | 2,361.5 | 2,725.8 | 3,146.3 | 3,631.6 |
| EBITDA, % | 21.68 | 39.93 | -7.83 | 24.39 | 0 | 15.63 | 15.63 | 15.63 | 15.63 | 15.63 |
| Depreciation | 81.0 | 93.0 | 127.0 | 112.0 | .0 | 133.3 | 153.9 | 177.6 | 205.0 | 236.7 |
| Depreciation, % | 1.07 | 0.96613 | 1.94 | 1.12 | 0 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 |
| EBIT | 1,553.0 | 3,751.0 | -641.0 | 2,330.0 | .0 | 1,912.6 | 2,207.6 | 2,548.1 | 2,941.2 | 3,394.9 |
| EBIT, % | 20.61 | 38.97 | -9.77 | 23.27 | 0 | 14.62 | 14.62 | 14.62 | 14.62 | 14.62 |
| Total Cash | 900.0 | 1,139.0 | 1,264.0 | 907.0 | 983.0 | 1,590.3 | 1,835.6 | 2,118.8 | 2,445.6 | 2,822.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | -3,599.0 | -4,131.0 | -4,547.0 | .0 | .0 | -4,186.3 | -4,832.1 | -5,577.4 | -6,437.8 | -7,430.9 |
| Inventories, % | -47.76 | -42.92 | -69.28 | 0 | 0 | -31.99 | -31.99 | -31.99 | -31.99 | -31.99 |
| Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditure | -20.0 | -15.0 | -15.0 | -18.0 | .0 | -21.7 | -25.1 | -28.9 | -33.4 | -38.5 |
| Capital Expenditure, % | -0.26539 | -0.15583 | -0.22855 | -0.17977 | 0 | -0.16591 | -0.16591 | -0.16591 | -0.16591 | -0.16591 |
| Tax Rate, % | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 | 19.8 |
| EBITAT | 1,259.8 | 3,033.5 | -449.5 | 1,886.7 | .0 | 1,504.4 | 1,736.5 | 2,004.3 | 2,313.5 | 2,670.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 4,919.8 | 3,643.5 | 78.5 | -2,566.3 | .0 | 5,802.3 | 2,511.1 | 2,898.5 | 3,345.6 | 3,861.6 |
| WACC, % | 7.34 | 7.34 | 7.32 | 7.34 | 7.34 | 7.34 | 7.34 | 7.34 | 7.34 | 7.34 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 15,159.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 3,939 | |||||||||
| Terminal Value | 73,808 | |||||||||
| Present Terminal Value | 51,804 | |||||||||
| Enterprise Value | 66,964 | |||||||||
| Net Debt | -108 | |||||||||
| Equity Value | 67,072 | |||||||||
| Diluted Shares Outstanding, MM | 158 | |||||||||
| Equity Value Per Share | 425.05 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real CINF financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effect of your inputs on Cincinnati Financial’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Real-Life CINF Data: Pre-filled with Cincinnati Financial Corporation’s historical financials and future projections.
- Fully Customizable Inputs: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your inputs.
- Scenario Testing: Develop multiple forecasting scenarios to explore various valuation outcomes.
- User-Friendly Design: Intuitive, organized, and crafted for both professionals and newcomers.
How It Works
- Download: Obtain the ready-to-use Excel file featuring Cincinnati Financial Corporation’s (CINF) financial data.
- Customize: Modify forecasts, including revenue growth, EBITDA %, and WACC to suit your analysis.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time as you make changes.
- Test Scenarios: Develop various projections and instantly compare the results.
- Make Decisions: Leverage the valuation outcomes to inform your investment choices.
Why Choose This Calculator for Cincinnati Financial Corporation (CINF)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis needs.
- Real-Time Feedback: Observe immediate updates to Cincinnati Financial’s valuation as you tweak inputs.
- Preloaded Data: Comes equipped with Cincinnati Financial’s actual financial figures for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use Cincinnati Financial Corporation (CINF)?
- Investors: Gain insights and make informed decisions with Cincinnati Financial's robust financial offerings.
- Financial Analysts: Utilize comprehensive data and reports to streamline your analysis process.
- Consultants: Leverage Cincinnati Financial's resources to enhance client presentations and strategic recommendations.
- Finance Enthusiasts: Explore detailed financial metrics and trends to expand your knowledge of the insurance sector.
- Educators and Students: Integrate real-world examples from Cincinnati Financial into your finance curriculum for practical learning.
What the Template Contains
- Historical Data: Includes Cincinnati Financial Corporation’s (CINF) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Cincinnati Financial Corporation’s (CINF) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Cincinnati Financial Corporation’s (CINF) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.