Lincoln National Corporation (LNC) DCF Valuation

Valoración de DCF de Lincoln National Corporation (LNC)

US | Financial Services | Insurance - Life | NYSE
Lincoln National Corporation (LNC) 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

Lincoln National Corporation (LNC) Bundle

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

TOTAL:

¡Explore el futuro financiero de Lincoln National Corporation (LNC) con nuestra calculadora DCF fácil de usar! Ingrese sus proyecciones para el crecimiento, los márgenes y los gastos para determinar el valor intrínseco de Lincoln National Corporation (LNC) y mejorar su estrategia de inversión.


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 17,258.0 17,439.0 19,230.0 18,810.0 11,645.0 10,802.0 10,020.0 9,294.7 8,621.8 7,997.7
Revenue Growth, % 0 1.05 10.27 -2.18 -38.09 -7.24 -7.24 -7.24 -7.24 -7.24
EBITDA 13,348.0 35,898.0 1,958.0 42,195.0 -773.0 6,068.3 5,629.0 5,221.5 4,843.5 4,492.9
EBITDA, % 77.34 205.85 10.18 224.32 -6.64 56.18 56.18 56.18 56.18 56.18
Depreciation 93.0 90.0 75.0 88.0 44.0 49.5 45.9 42.6 39.5 36.6
Depreciation, % 0.53888 0.51608 0.39002 0.46784 0.37784 0.45813 0.45813 0.45813 0.45813 0.45813
EBIT 13,255.0 35,808.0 1,883.0 42,107.0 -817.0 6,040.1 5,602.8 5,197.2 4,821.0 4,472.0
EBIT, % 76.8 205.33 9.79 223.85 -7.02 55.92 55.92 55.92 55.92 55.92
Total Cash 107,763.0 124,752.0 121,358.0 103,079.0 3,365.0 9,265.9 8,595.1 7,972.9 7,395.7 6,860.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 17,609.0 16,982.0 .0 19,953.0 .0
Account Receivables, % 102.03 97.38 0 106.08 0
Inventories -6,987.0 -6,795.0 -7,413.0 -7,509.0 .0 -3,411.7 -3,164.7 -2,935.6 -2,723.1 -2,526.0
Inventories, % -40.49 -38.96 -38.55 -39.92 0 -31.58 -31.58 -31.58 -31.58 -31.58
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 .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 0 0 0 0 0 0 0 0 0 0
Tax Rate, % 34.49 34.49 34.49 34.49 34.49 34.49 34.49 34.49 34.49 34.49
EBITAT 12,779.0 42,241.6 1,615.1 33,148.6 -535.2 5,151.1 4,778.2 4,432.3 4,111.5 3,813.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 2,250.0 42,766.6 19,290.1 13,379.6 11,952.8 2,187.7 5,042.3 4,677.2 4,338.6 4,024.6
WACC, % 8.83 8.94 8.53 8.32 7.94 8.51 8.51 8.51 8.51 8.51
PV UFCF
SUM PV UFCF 15,763.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 4,105
Terminal Value 63,046
Present Terminal Value 41,907
Enterprise Value 57,671
Net Debt 2,713
Equity Value 54,958
Diluted Shares Outstanding, MM 170
Equity Value Per Share 324.11

What You Will Receive

  • Comprehensive Financial Model: Lincoln National Corporation’s actual data facilitates accurate DCF valuation.
  • Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other essential metrics.
  • Real-Time Calculations: Automatic updates provide immediate feedback as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation processes.
  • Adaptable and Reusable: Designed for versatility, allowing for repeated application in detailed forecasting.

Key Features

  • Comprehensive LNC Data: Pre-filled with Lincoln National Corporation’s historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Testing: Develop various forecasting scenarios to evaluate different valuation results.
  • User-Friendly Design: Intuitive, organized, and suitable for both professionals and novices.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Lincoln National Corporation’s (LNC) preloaded data.
  • 2. Modify Inputs: Adjust critical parameters such as growth rates, WACC, and capital expenditures.
  • 3. View Results in Real-Time: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Different Scenarios: Evaluate various forecasts to assess diverse valuation results.
  • 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making process.

Why Choose This Calculator for Lincoln National Corporation (LNC)?

  • Accuracy: Utilizes real Lincoln National Corporation financials to ensure precise data.
  • Flexibility: Allows users to experiment with and adjust inputs effortlessly.
  • Time-Saving: Avoid the complexity of constructing a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use Lincoln National Corporation (LNC)?

  • Insurance Professionals: Develop comprehensive risk assessment models for policy evaluation.
  • Financial Analysts: Conduct in-depth analyses to inform investment strategies related to Lincoln National Corporation (LNC).
  • Retirement Planners: Offer clients informed insights on annuities and life insurance products from Lincoln National Corporation (LNC).
  • Students and Educators: Utilize practical case studies to enhance learning in finance and insurance courses.
  • Market Researchers: Investigate the performance and market position of Lincoln National Corporation (LNC) within the insurance industry.

What the Template Contains

  • Preloaded LNC 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.

No products were found matching.