|
Valoración de DCF de UNICO American Corporation (UNAM)
US | Financial Services | Insurance - Property & Casualty | NASDAQ
|
- ✓ 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
Unico American Corporation (UNAM) Bundle
¡Simplifique la valoración de UNICO American Corporation (UNAM) con esta calculadora DCF personalizable! Con la Real UNICO American Corporation (UNAM) financieras y los aportes de pronóstico ajustables, puede probar escenarios y descubrir el valor razonable de Unico American Corporation (UNAM) en minutos.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2017 |
AY2 2018 |
AY3 2019 |
AY4 2020 |
AY5 2021 |
FY1 2022 |
FY2 2023 |
FY3 2024 |
FY4 2025 |
FY5 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 36.8 | 33.6 | 31.4 | 32.6 | 36.4 | 36.4 | 36.4 | 36.5 | 36.5 | 36.5 |
| Revenue Growth, % | 0 | -8.64 | -6.66 | 3.78 | 11.76 | 0.05922265 | 0.05922265 | 0.05922265 | 0.05922265 | 0.05922265 |
| EBITDA | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | .5 | -.2 | .6 | .7 | .6 | .5 | .5 | .5 | .5 | .5 |
| Depreciation, % | 1.41 | -0.45518 | 1.8 | 2.07 | 1.57 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 |
| EBIT | -.5 | .2 | -.6 | -.7 | -.6 | -.5 | -.5 | -.5 | -.5 | -.5 |
| EBIT, % | -1.41 | 0.45518 | -1.8 | -2.07 | -1.57 | -1.28 | -1.28 | -1.28 | -1.28 | -1.28 |
| Total Cash | 10.4 | 86.5 | 85.7 | 83.6 | 15.2 | 27.0 | 27.0 | 27.0 | 27.0 | 27.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 14.5 | 13.5 | 19.4 | 26.2 | .0 | 16.2 | 16.2 | 16.2 | 16.2 | 16.2 |
| Account Receivables, % | 39.48 | 40.05 | 61.94 | 80.45 | 0 | 44.39 | 44.39 | 44.39 | 44.39 | 44.39 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | .4 | .3 | .5 | .4 | .5 | .5 | .5 | .5 | .5 | .5 |
| Accounts Payable, % | 1.19 | 0.93468 | 1.53 | 1.21 | 1.4 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 |
| Capital Expenditure | -60.5 | -.1 | -1.1 | -.8 | -.7 | -7.9 | -7.9 | -7.9 | -7.9 | -7.9 |
| Capital Expenditure, % | -164.55 | -0.28898 | -3.51 | -2.52 | -1.88 | -21.64 | -21.64 | -21.64 | -21.64 | -21.64 |
| Tax Rate, % | -8.8 | -8.8 | -8.8 | -8.8 | -8.8 | -8.8 | -8.8 | -8.8 | -8.8 | -8.8 |
| EBITAT | -.5 | .1 | -.5 | -.8 | -.6 | -.4 | -.4 | -.4 | -.4 | -.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -74.6 | .8 | -6.9 | -7.8 | 25.6 | -24.1 | -7.9 | -7.9 | -7.9 | -7.9 |
| WACC, % | 5.39 | 5.39 | 5.39 | 5.39 | 5.39 | 5.39 | 5.39 | 5.39 | 5.39 | 5.39 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -49.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -8 | |||||||||
| Terminal Value | -237 | |||||||||
| Present Terminal Value | -182 | |||||||||
| Enterprise Value | -231 | |||||||||
| Net Debt | -15 | |||||||||
| Equity Value | -216 | |||||||||
| Diluted Shares Outstanding, MM | 5 | |||||||||
| Equity Value Per Share | -40.68 |
What You Will Receive
- Comprehensive Financial Model: Unico American Corporation’s (UNAM) actual data provides an accurate DCF valuation.
- Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other essential parameters.
- Real-Time Calculations: Automatic updates allow you to view results instantly as adjustments are made.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
- Flexible and Reusable: Designed for adaptability, enabling repeated application for in-depth forecasts.
Key Features
- Comprehensive Financial Data: Gain access to reliable historical performance and future forecasts for Unico American Corporation (UNAM).
- Adjustable Projection Variables: Modify highlighted fields such as WACC, growth rates, and profit margins to suit your analysis.
- Real-Time Calculations: Enjoy automatic recalculations for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Utilize clear charts and summaries to effectively visualize your valuation outcomes.
- Designed for All Skill Levels: A straightforward and intuitive layout tailored for investors, CFOs, and consultants alike.
How It Works
- Download the Template: Gain immediate access to the Excel-based UNAM DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically computes Unico American Corporation’s intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential valuation changes.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis.
Why Choose This Calculator?
- User-Friendly Interface: Perfect for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters to tailor your analysis effectively.
- Real-Time Adjustments: Instantly observe changes in Unico American Corporation’s (UNAM) valuation as you modify inputs.
- Preloaded Data: Comes with Unico American Corporation’s (UNAM) actual financial figures for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Unico American Corporation (UNAM) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Unico American Corporation (UNAM).
- Consultants: Deliver professional valuation insights on Unico American Corporation (UNAM) to clients quickly and accurately.
- Business Owners: Understand how companies like Unico American Corporation (UNAM) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Unico American Corporation (UNAM).
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations for Unico American Corporation (UNAM).
- Real-World Data: Unico American Corporation’s historical and projected financials preloaded for in-depth analysis.
- Customizable Parameters: Modify 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: Visualizations and tables for clear, actionable 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.