Fidelity National Financial, Inc. (FNF) DCF Valuation

Fidelity National Financial, Inc. (FNF) Valoración de DCF

US | Financial Services | Insurance - Specialty | NYSE
Fidelity National Financial, Inc. (FNF) 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
  • No Se Necesita Experiencia; Fáciles De Seguir

Fidelity National Financial, Inc. (FNF) Bundle

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

TOTAL:

¡Descubra el verdadero potencial de Fidelity National Financial, Inc. (FNF) con nuestra calculadora DCF de grado profesional! Ajuste los supuestos clave, explore varios escenarios y evalúe cómo las alteraciones afectan la valoración de Fidelity National Financial, Inc. (FNF), todo dentro de una sola plantilla de Excel.


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 8,469.0 10,778.0 15,643.0 11,556.0 11,788.0 13,210.9 14,805.6 16,592.7 18,595.6 20,840.3
Revenue Growth, % 0 27.26 45.14 -26.13 2.01 12.07 12.07 12.07 12.07 12.07
EBITDA 1,594.0 2,170.0 3,842.0 2,336.0 1,460.0 2,539.6 2,846.1 3,189.6 3,574.7 4,006.2
EBITDA, % 18.82 20.13 24.56 20.21 12.39 19.22 19.22 19.22 19.22 19.22
Depreciation 178.0 296.0 645.0 491.0 593.0 482.2 540.4 605.7 678.8 760.7
Depreciation, % 2.1 2.75 4.12 4.25 5.03 3.65 3.65 3.65 3.65 3.65
EBIT 1,416.0 1,874.0 3,197.0 1,845.0 867.0 2,057.3 2,305.7 2,584.0 2,895.9 3,245.5
EBIT, % 16.72 17.39 20.44 15.97 7.35 15.57 15.57 15.57 15.57 15.57
Total Cash 3,958.0 30,805.0 36,361.0 37,729.0 26,557.0 11,803.6 13,228.3 14,825.1 16,614.6 18,620.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 346.0 .0 .0 .0 442.0
Account Receivables, % 4.09 0 0 0 3.75
Inventories -2,939.0 -4,623.0 -6,144.0 -6,262.0 .0 -4,519.7 -5,065.3 -5,676.7 -6,362.0 -7,129.9
Inventories, % -34.7 -42.89 -39.28 -54.19 0 -34.21 -34.21 -34.21 -34.21 -34.21
Accounts Payable 44.0 115.0 129.0 156.0 339.0 175.4 196.5 220.2 246.8 276.6
Accounts Payable, % 0.51954 1.07 0.82465 1.35 2.88 1.33 1.33 1.33 1.33 1.33
Capital Expenditure -96.0 -110.0 -131.0 -138.0 -132.0 -140.2 -157.1 -176.1 -197.3 -221.1
Capital Expenditure, % -1.13 -1.02 -0.83744 -1.19 -1.12 -1.06 -1.06 -1.06 -1.06 -1.06
Tax Rate, % 25.4 25.4 25.4 25.4 25.4 25.4 25.4 25.4 25.4 25.4
EBITAT 1,098.5 1,499.0 2,900.4 1,555.3 646.8 1,675.5 1,877.7 2,104.3 2,358.4 2,643.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 3,817.5 3,786.0 4,949.4 2,053.3 -5,413.2 6,608.6 2,802.8 3,141.1 3,520.2 3,945.2
WACC, % 9.41 9.43 9.53 9.47 9.38 9.44 9.44 9.44 9.44 9.44
PV UFCF
SUM PV UFCF 15,740.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 4,024
Terminal Value 54,055
Present Terminal Value 34,425
Enterprise Value 50,165
Net Debt 1,514
Equity Value 48,651
Diluted Shares Outstanding, MM 271
Equity Value Per Share 179.52

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real FNF financials.
  • Real-World Data: Historical data and forward-looking estimates (as highlighted in the yellow cells).
  • Forecast Flexibility: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the impact of your inputs on Fidelity National 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

  • Comprehensive FNF Data: Pre-loaded with Fidelity National Financial's historical performance metrics and future projections.
  • Customizable Assumptions: Modify revenue growth rates, profit margins, discount rates, tax considerations, and capital expenditure plans.
  • Interactive Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your personalized inputs.
  • Flexible Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • Intuitive Interface: Designed for ease of use, making it accessible for both industry professionals and newcomers.

How It Works

  • Step 1: Download the prebuilt Excel template with Fidelity National Financial, Inc.'s (FNF) data included.
  • Step 2: Explore the pre-filled sheets and familiarize yourself with the key metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Fidelity National Financial, Inc.'s (FNF) intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose This Calculator for Fidelity National Financial, Inc. (FNF)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Valuation: Observe immediate updates to FNF’s valuation as you modify inputs.
  • Preloaded Data: Comes equipped with Fidelity National Financial’s actual financial metrics for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making strategic decisions.

Who Should Use This Product?

  • Real Estate Investors: Develop comprehensive and trustworthy valuation models for property investments.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights for Fidelity National Financial, Inc. (FNF) to clients.
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Insurance Professionals: Gain insights into how companies like Fidelity National Financial, Inc. (FNF) are valued in the insurance sector.

What the Template Contains

  • Historical Data: Includes Fidelity National Financial’s (FNF) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Fidelity National Financial’s (FNF) 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 Fidelity National Financial’s (FNF) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.