Citizens, Inc. (CIA) DCF Valuation

Citizens, Inc. (CIA) Valoración de DCF

US | Financial Services | Insurance - Life | NYSE
Citizens, Inc. (CIA) DCF Valuation

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

Compatible con MAC / PC, completamente desbloqueado

No Se Necesita Experiencia; Fáciles De Seguir

Citizens, Inc. (CIA) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL: $121 $71

¡Mejore sus estrategias de inversión con la calculadora DCF de Citizens, Inc. (CIA)! Revise los datos financieros de los ciudadanos auténticos, ajuste las proyecciones y gastos de crecimiento, y observe instantáneamente cómo estas alteraciones afectan el valor intrínseco de Citizens, Inc. (CIA).


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 238.9 250.5 232.5 240.7 245.0 246.8 248.7 250.6 252.5 254.4
Revenue Growth, % 0.00 4.89 -7.19 3.51 1.80 0.75 0.75 0.75 0.75 0.75
EBITDA .0 -5.5 27.9 27.3 15.6 13.6 13.7 13.8 13.9 14.0
EBITDA, % 0.00 -2.21 12.00 11.34 6.37 5.50 5.50 5.50 5.50 5.50
Depreciation 3.2 2.3 1.2 1.1 .6 1.7 1.7 1.8 1.8 1.8
Depreciation, % 1.36 0.94 0.50 0.46 0.25 0.70 0.70 0.70 0.70 0.70
EBIT -3.2 -7.9 26.8 26.2 15.0 11.8 11.9 12.0 12.1 12.2
EBIT, % -1.36 -3.15 11.51 10.88 6.11 4.80 4.80 4.80 4.80 4.80
Total Cash 1,523.5 1,497.9 1,203.8 27.0 29.3 0.0 0.0 0.0 0.0 0.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 17.1 17.0 17.0 4.3 .0
Account Receivables, % 7.14 6.80 7.31 1.80 0.00
Inventories -77.3 -95.8 -76.0 .0 .0 -51.0 -51.3 -51.7 -52.1 -52.5
Inventories, % -32.36 -38.22 -32.67 0.00 0.00 -20.65 -20.65 -20.65 -20.65 -20.65
Accounts Payable 13.2 14.6 9.9 6.6 .0 9.1 9.1 9.2 9.3 9.3
Accounts Payable, % 5.53 5.82 4.25 2.76 0.00 3.67 3.67 3.67 3.67 3.67
Capital Expenditure -.2 -1.0 -.1 -.4 -.7 -0.5 -0.5 -0.5 -0.5 -0.5
Capital Expenditure, % -0.09 -0.40 -0.04 -0.18 -0.27 -0.20 -0.20 -0.20 -0.20 -0.20
Tax Rate, % 9.38 -649.37 -5.97 6.87 0.67 -127.69 -127.69 -127.69 -127.69 -127.69
EBITAT -2.9 -59.2 28.4 24.4 14.9 27.0 27.2 27.4 27.6 27.8
Depreciation 3.2 2.3 1.2 1.1 0.6 1.7 1.7 1.8 1.8 1.8
Changes in Account Receivables -11.4 -0.1 -0.1 -0.0 -0.1
Changes in Inventories 51.0 0.3 0.4 0.4 0.4
Changes in Accounts Payable 9.1 0.0 0.1 0.1 0.0
Capital Expenditure -0.2 -1.0 -0.1 -0.4 -0.7 -0.5 -0.5 -0.5 -0.5 -0.5
UFCF 73.6 -38.0 5.0 -41.5 12.6 76.9 28.7 29.1 29.3 29.4
WACC, % 6.13 6.13 6.13 6.13 6.13 6.13 6.13 6.13 6.13 6.13
PV UFCF 72.4 25.5 24.4 23.1 21.8
SUM PV UFCF 167.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 30.0
Terminal Value 726.1
Present Terminal Value 539.3
Enterprise Value 706.5
Net Debt -29.0
Equity Value 735.5
Diluted Shares Outstanding, MM 51.0
Equity Value Per Share 14.42

What You Will Get

  • Real CIA Financial Data: Pre-filled with Citizens, Inc.'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 Citizens, Inc.'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 Data: Citizens, Inc.'s (CIA) historical financial statements and pre-filled projections.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Insights: Watch Citizens, Inc.'s (CIA) intrinsic value update instantly as you modify inputs.
  • Intuitive Visualizations: Dashboard graphs illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Citizens, Inc. (CIA) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Citizens, Inc. (CIA)’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Citizens, Inc. (CIA)?

  • Accurate Data: Authentic Citizens, Inc. financials provide dependable valuation outcomes.
  • Customizable: Tailor essential parameters like growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Ready-made calculations remove the hassle of starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the finance sector.
  • User-Friendly: Easy-to-navigate design and clear instructions make it accessible for all users.

Who Should Use This Product?

  • Individual Investors: Gain insights to make informed decisions about buying or selling Citizens, Inc. (CIA) stock.
  • Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for Citizens, Inc. (CIA).
  • Consultants: Provide clients with accurate and timely valuation insights regarding Citizens, Inc. (CIA).
  • Business Owners: Learn how companies like Citizens, Inc. (CIA) are valued to inform your own business strategies.
  • Finance Students: Explore valuation methodologies using real-time data and case studies related to Citizens, Inc. (CIA).

What the Template Contains

  • Pre-Filled Data: Includes Citizens, Inc.'s (CIA) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Citizens, Inc.'s (CIA) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.


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.

No products were found matching.