|
Sicherheitsabteilung National Financial Corporation (SNFCA) DCF -Bewertung
US | Financial Services | Financial - Mortgages | 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
Security National Financial Corporation (SNFCA) Bundle
Möchten Sie den inneren Wert der National Financial Corporation der Sicherheit bewerten? Unser (SNFCA) DCF-Taschenrechner integriert reale Daten mit umfangreichen Anpassungsfunktionen, sodass Sie Ihre Prognosen verfeinern und Ihre Anlagestrategien verbessern können.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 283.1 | 481.5 | 470.7 | 390.3 | 318.5 | 344.3 | 372.1 | 402.3 | 434.8 | 470.0 |
| Revenue Growth, % | 0 | 70.09 | -2.24 | -17.08 | -18.4 | 8.09 | 8.09 | 8.09 | 8.09 | 8.09 |
| EBITDA | 33.6 | 93.9 | 75.7 | 52.7 | .0 | 42.0 | 45.4 | 49.0 | 53.0 | 57.3 |
| EBITDA, % | 11.86 | 19.51 | 16.09 | 13.5 | 0 | 12.19 | 12.19 | 12.19 | 12.19 | 12.19 |
| Depreciation | 8.8 | 13.9 | 16.8 | 11.6 | .0 | 8.6 | 9.3 | 10.1 | 10.9 | 11.8 |
| Depreciation, % | 3.1 | 2.89 | 3.57 | 2.97 | 0 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 |
| EBIT | 24.8 | 80.0 | 58.9 | 41.1 | .0 | 33.4 | 36.1 | 39.0 | 42.1 | 45.5 |
| EBIT, % | 8.76 | 16.62 | 12.52 | 10.54 | 0 | 9.69 | 9.69 | 9.69 | 9.69 | 9.69 |
| Total Cash | 491.0 | 400.9 | 390.6 | 466.8 | 163.4 | 287.5 | 310.8 | 335.9 | 363.1 | 392.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 25.0 | 26.5 | 33.2 | 43.6 | .0 | 22.4 | 24.2 | 26.2 | 28.3 | 30.6 |
| Account Receivables, % | 8.83 | 5.5 | 7.05 | 11.17 | 0 | 6.51 | 6.51 | 6.51 | 6.51 | 6.51 |
| Inventories | -246.7 | -151.3 | -156.1 | -174.8 | .0 | -135.3 | -146.3 | -158.1 | -170.9 | -184.7 |
| Inventories, % | -87.14 | -31.43 | -33.15 | -44.79 | 0 | -39.3 | -39.3 | -39.3 | -39.3 | -39.3 |
| Accounts Payable | 5.1 | 8.9 | 10.2 | 5.4 | 2.9 | 5.6 | 6.0 | 6.5 | 7.0 | 7.6 |
| Accounts Payable, % | 1.79 | 1.86 | 2.16 | 1.37 | 0.92213 | 1.62 | 1.62 | 1.62 | 1.62 | 1.62 |
| Capital Expenditure | -1.8 | -1.6 | -5.2 | -1.6 | -1.1 | -2.0 | -2.1 | -2.3 | -2.5 | -2.7 |
| Capital Expenditure, % | -0.64979 | -0.3387 | -1.11 | -0.40997 | -0.34849 | -0.57119 | -0.57119 | -0.57119 | -0.57119 | -0.57119 |
| Tax Rate, % | 11.08 | 11.08 | 11.08 | 11.08 | 11.08 | 11.08 | 11.08 | 11.08 | 11.08 | 11.08 |
| EBITAT | 19.4 | 62.3 | 45.0 | 30.7 | .0 | 26.4 | 28.5 | 30.9 | 33.4 | 36.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 253.0 | -18.4 | 55.8 | 44.2 | -134.8 | 148.6 | 45.3 | 49.0 | 53.0 | 57.3 |
| WACC, % | 7.74 | 7.74 | 7.72 | 7.7 | 7.87 | 7.76 | 7.76 | 7.76 | 7.76 | 7.76 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 294.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 58 | |||||||||
| Terminal Value | 1,015 | |||||||||
| Present Terminal Value | 698 | |||||||||
| Enterprise Value | 993 | |||||||||
| Net Debt | -21 | |||||||||
| Equity Value | 1,015 | |||||||||
| Diluted Shares Outstanding, MM | 24 | |||||||||
| Equity Value Per Share | 42.61 |
What You Will Get
- Real SNFCA Financial Data: Pre-filled with Security National Financial Corporation’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 SNFCA’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: Offers detailed unlevered and levered DCF valuation models tailored for Security National Financial Corporation (SNFCA).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs specific to SNFCA.
- Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates relevant to Security National Financial Corporation (SNFCA).
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios for Security National Financial Corporation (SNFCA).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.
How It Works
- 1. Access the Template: Download and open the Excel file containing Security National Financial Corporation’s (SNFCA) preloaded data.
- 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures to fit your analysis.
- 3. Instant Results: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Evaluate various forecasts to assess different valuation possibilities.
- 5. Present with Assurance: Deliver professional valuation insights to bolster your decision-making process.
Why Choose This Calculator for Security National Financial Corporation (SNFCA)?
- User-Friendly Interface: Crafted for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Feedback: Observe immediate changes in SNFCA’s valuation as you alter inputs.
- Pre-Configured Data: Comes with SNFCA’s actual financial metrics for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Investors: Evaluate Security National Financial Corporation’s (SNFCA) performance before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
- Startup Founders: Understand the valuation strategies of established financial firms like Security National Financial Corporation (SNFCA).
- Consultants: Provide expert valuation insights and reports for your clients.
- Students and Educators: Utilize practical data to learn and teach valuation principles effectively.
What the SNFCA Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations for Security National Financial Corporation (SNFCA).
- Real-World Data: Historical and projected financials for SNFCA preloaded for in-depth analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into SNFCA's performance.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics relevant to SNFCA.
- Dashboard with Visual Outputs: Charts and tables providing clear, actionable results tailored for SNFCA.
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.