|
Valoración de DCF de American International Group, Inc. (AIG)
US | Financial Services | Insurance - Diversified | NYSE
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
American International Group, Inc. (AIG) Bundle
Ingementada para su precisión, nuestra calculadora DCF (AIG) le permite evaluar la valoración de American International Group, Inc. utilizando datos financieros del mundo real, lo que permite una flexibilidad completa para modificar todos los parámetros esenciales para las proyecciones mejoradas.
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 | 49,792.0 | 43,839.0 | 51,885.0 | 56,539.0 | 47,251.0 | 47,125.8 | 47,000.9 | 46,876.4 | 46,752.1 | 46,628.2 |
| Revenue Growth, % | 0 | -11.96 | 18.35 | 8.97 | -16.43 | -0.26499 | -0.26499 | -0.26499 | -0.26499 | -0.26499 |
| EBITDA | 11,710.0 | -1,716.0 | 18,037.0 | 19,833.0 | 9,208.0 | 10,267.1 | 10,239.9 | 10,212.7 | 10,185.7 | 10,158.7 |
| EBITDA, % | 23.52 | -3.91 | 34.76 | 35.08 | 19.49 | 21.79 | 21.79 | 21.79 | 21.79 | 21.79 |
| Depreciation | 5,006.0 | 4,120.0 | 4,633.0 | 4,409.0 | 4,214.0 | 4,250.5 | 4,239.3 | 4,228.0 | 4,216.8 | 4,205.7 |
| Depreciation, % | 10.05 | 9.4 | 8.93 | 7.8 | 8.92 | 9.02 | 9.02 | 9.02 | 9.02 | 9.02 |
| EBIT | 6,704.0 | -5,836.0 | 13,404.0 | 15,424.0 | 4,994.0 | 6,016.6 | 6,000.6 | 5,984.7 | 5,968.9 | 5,953.0 |
| EBIT, % | 13.46 | -13.31 | 25.83 | 27.28 | 10.57 | 12.77 | 12.77 | 12.77 | 12.77 | 12.77 |
| Total Cash | 267,172.0 | 292,526.0 | 292,757.0 | 240,575.0 | 2,155.0 | 38,130.5 | 38,029.4 | 37,928.7 | 37,828.2 | 37,727.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 10,274.0 | 11,333.0 | 12,409.0 | .0 | 10,561.0 | 8,742.1 | 8,718.9 | 8,695.8 | 8,672.8 | 8,649.8 |
| Account Receivables, % | 20.63 | 25.85 | 23.92 | 0 | 22.35 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 |
| Inventories | -39,378.0 | -45,591.0 | -37,837.0 | -179,461.0 | .0 | -33,177.5 | -33,089.6 | -33,001.9 | -32,914.4 | -32,827.2 |
| Inventories, % | -79.08 | -104 | -72.92 | -317.41 | 0 | -70.4 | -70.4 | -70.4 | -70.4 | -70.4 |
| 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 | -3,689.0 | 1,815.0 | -746.0 | .0 | .0 | -833.8 | -831.6 | -829.4 | -827.2 | -825.0 |
| Capital Expenditure, % | -7.41 | 4.14 | -1.44 | 0 | 0 | -1.77 | -1.77 | -1.77 | -1.77 | -1.77 |
| Tax Rate, % | 5.57 | 5.57 | 5.57 | 5.57 | 5.57 | 5.57 | 5.57 | 5.57 | 5.57 | 5.57 |
| EBITAT | 4,245.3 | -4,667.7 | 11,485.2 | 11,044.8 | 4,715.7 | 4,753.4 | 4,740.8 | 4,728.2 | 4,715.7 | 4,703.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 34,666.3 | 6,421.3 | 6,542.2 | 169,486.8 | -181,092.3 | 43,166.5 | 8,083.7 | 8,062.3 | 8,040.9 | 8,019.6 |
| WACC, % | 7.63 | 7.88 | 7.97 | 7.75 | 8.1 | 7.87 | 7.87 | 7.87 | 7.87 | 7.87 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 64,823.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 8,180 | |||||||||
| Terminal Value | 139,469 | |||||||||
| Present Terminal Value | 95,515 | |||||||||
| Enterprise Value | 160,339 | |||||||||
| Net Debt | 20,232 | |||||||||
| Equity Value | 140,107 | |||||||||
| Diluted Shares Outstanding, MM | 725 | |||||||||
| Equity Value Per Share | 193.19 |
What You Will Get
- Pre-Filled Financial Model: AIG’s actual data enables precise DCF valuation.
- Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
- Instant Calculations: Automatic updates ensure you see results as you make changes.
- Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
- Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.
Key Features
- Customizable Risk Parameters: Adjust essential inputs such as premium growth, loss ratios, and expense ratios.
- Instant Valuation Metrics: Provides quick calculations of intrinsic value, NPV, and other key financial indicators.
- Industry-Leading Precision: Leverages AIG's real-world financial data for accurate valuation results.
- Effortless Scenario Testing: Easily analyze various assumptions and evaluate different outcomes.
- Efficiency Booster: Streamline the valuation process without the need to create intricate models from the ground up.
How It Works
- Download: Obtain the pre-configured Excel file containing American International Group, Inc.'s (AIG) financial data.
- Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various forecasts and instantly compare results.
- Make Decisions: Leverage the valuation findings to inform your investment strategy.
Why Choose This Calculator for AIG?
- Designed for Experts: A sophisticated tool favored by analysts, CFOs, and consultants in the industry.
- Accurate Financials: AIG’s historical and projected financial data preloaded for precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance ensures a smooth experience throughout the process.
Who Should Use This Product?
- Finance Students: Explore risk management strategies and apply them using real-world data related to American International Group, Inc. (AIG).
- Academics: Integrate advanced insurance models into your research or teaching materials.
- Investors: Evaluate your investment hypotheses and analyze the performance metrics for American International Group, Inc. (AIG).
- Analysts: Enhance your efficiency with a ready-to-use, adaptable financial model tailored for insurance companies.
- Small Business Owners: Understand how large insurance firms like American International Group, Inc. (AIG) assess risk and manage portfolios.
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for American International Group, Inc. (AIG).
- Real-World Data: AIG’s historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables providing clear, actionable results.