|
First American Financial Corporation (FAF) DCF Valoración
US | Financial Services | Insurance - Specialty | 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
First American Financial Corporation (FAF) Bundle
¡Evalúe las perspectivas financieras de First American Financial Corporation (FAF) como un profesional! Esta calculadora de FAF DCF viene con datos financieros previamente llenos y ofrece una flexibilidad total para modificar el crecimiento de los ingresos, WACC, los márgenes y otros supuestos cruciales para alinearse con sus proyecciones.
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 | 6,202.1 | 7,086.7 | 9,221.0 | 7,605.0 | 938.5 | 795.8 | 674.9 | 572.3 | 485.3 | 411.5 |
| Revenue Growth, % | 0 | 14.26 | 30.12 | -17.53 | -87.66 | -15.2 | -15.2 | -15.2 | -15.2 | -15.2 |
| EBITDA | 1,034.0 | 1,129.7 | .0 | 585.7 | 595.4 | 165.1 | 140.0 | 118.8 | 100.7 | 85.4 |
| EBITDA, % | 16.67 | 15.94 | 0 | 7.7 | 63.44 | 20.75 | 20.75 | 20.75 | 20.75 | 20.75 |
| Depreciation | 129.0 | 149.0 | 158.0 | 167.0 | 188.5 | 44.8 | 38.0 | 32.3 | 27.3 | 23.2 |
| Depreciation, % | 2.08 | 2.1 | 1.71 | 2.2 | 20.09 | 5.64 | 5.64 | 5.64 | 5.64 | 5.64 |
| EBIT | 905.0 | 980.7 | -158.0 | 418.7 | 406.9 | 120.3 | 102.0 | 86.5 | 73.4 | 62.2 |
| EBIT, % | 14.59 | 13.84 | -1.71 | 5.51 | 43.36 | 15.12 | 15.12 | 15.12 | 15.12 | 15.12 |
| Total Cash | 1,530.4 | 1,275.5 | 1,228.0 | 1,224.0 | 3,605.3 | 273.9 | 232.3 | 197.0 | 167.0 | 141.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 324.4 | 1,134.0 | 441.0 | 389.1 | .0 | 49.6 | 42.0 | 35.6 | 30.2 | 25.6 |
| Account Receivables, % | 5.23 | 16 | 4.78 | 5.12 | 0 | 6.23 | 6.23 | 6.23 | 6.23 | 6.23 |
| Inventories | -2,359.8 | -2,611.3 | -2,423.0 | 8,564.0 | .0 | -1.9 | -1.6 | -1.3 | -1.1 | -1.0 |
| Inventories, % | -38.05 | -36.85 | -26.28 | 112.61 | 0 | -0.23491 | -0.23491 | -0.23491 | -0.23491 | -0.23491 |
| Accounts Payable | 58.6 | 56.0 | 87.0 | 51.0 | 63.3 | 16.1 | 13.6 | 11.6 | 9.8 | 8.3 |
| Accounts Payable, % | 0.94446 | 0.79071 | 0.9435 | 0.67061 | 6.74 | 2.02 | 2.02 | 2.02 | 2.02 | 2.02 |
| Capital Expenditure | -107.0 | -114.1 | -161.0 | -260.0 | -263.4 | -58.2 | -49.4 | -41.9 | -35.5 | -30.1 |
| Capital Expenditure, % | -1.72 | -1.61 | -1.75 | -3.42 | -28.07 | -7.31 | -7.31 | -7.31 | -7.31 | -7.31 |
| Tax Rate, % | 20.99 | 20.99 | 20.99 | 20.99 | 20.99 | 20.99 | 20.99 | 20.99 | 20.99 | 20.99 |
| EBITAT | 707.4 | 739.3 | -119.4 | 337.8 | 321.5 | 93.5 | 79.3 | 67.3 | 57.0 | 48.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 2,823.5 | 213.6 | 413.2 | -10,726.3 | 9,212.0 | -14.7 | 72.8 | 61.7 | 52.4 | 44.4 |
| WACC, % | 10.07 | 10.02 | 10.03 | 10.11 | 10.08 | 10.06 | 10.06 | 10.06 | 10.06 | 10.06 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 156.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 45 | |||||||||
| Terminal Value | 562 | |||||||||
| Present Terminal Value | 348 | |||||||||
| Enterprise Value | 504 | |||||||||
| Net Debt | -2,211 | |||||||||
| Equity Value | 2,715 | |||||||||
| Diluted Shares Outstanding, MM | 105 | |||||||||
| Equity Value Per Share | 25.96 |
What You Will Get
- Real FAF Financials: Includes historical and forecasted data for accurate valuation.
- Adjustable Inputs: Modify WACC, tax rates, revenue growth, and capital expenditures.
- Automatic Calculations: Intrinsic value and NPV are calculated dynamically.
- Scenario Analysis: Test multiple scenarios to evaluate First American Financial Corporation’s future performance.
- Clear and Intuitive Design: Built for professionals yet accessible for beginners.
Key Features
- Comprehensive Historical Data: First American Financial Corporation’s (FAF) extensive financial records and pre-populated projections.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Real-Time Valuation: Instantly view the recalculated intrinsic value of First American Financial Corporation (FAF).
- Intuitive Visual Representations: Interactive dashboard charts illustrate valuation outcomes and essential metrics.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- Download: Obtain the pre-prepared Excel file containing First American Financial Corporation’s (FAF) 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: Develop various projections and compare results immediately.
- Make Decisions: Leverage the valuation outcomes to inform your investment strategy.
Why Choose This Calculator for First American Financial Corporation (FAF)?
- Accurate Data: Utilize real First American Financial Corporation (FAF) financials for dependable valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations streamline your process, removing the need to start from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and financial consultants.
- User-Friendly: An intuitive design and guided instructions ensure accessibility for all users.
Who Should Use This Product?
- Real Estate Professionals: Develop comprehensive valuation models for property analysis.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions.
- Consultants and Advisors: Deliver precise valuation insights for First American Financial Corporation (FAF).
- Students and Educators: Utilize real-world data to enhance learning in financial modeling.
- Financial Analysts: Gain insights into how companies like First American Financial Corporation (FAF) are valued in the market.
What the Template Contains
- Preloaded FAF Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.