|
ENACK HOLDINGS, Inc. (ACT) Valuation DCF
US | Financial Services | Insurance - Specialty | NASDAQ
|
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Enact Holdings, Inc. (ACT) Bundle
Simplifiez Entoac Holdings, Inc. (ACT) Valuation avec cette calculatrice DCF personnalisable! Doté de Real Enct Holdings, Inc. (ACT) Financials and Adjustable Forecast Intarts, vous pouvez tester les scénarios et découvrir ENACT Holdings, Inc. (ACT) FAIL VALUE en minutes.
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 | 978.9 | 1,106.5 | 1,120.2 | 1,095.0 | 1,153.7 | 1,203.8 | 1,256.2 | 1,310.8 | 1,367.7 | 1,427.2 |
| Revenue Growth, % | 0 | 13.04 | 1.24 | -2.24 | 5.36 | 4.35 | 4.35 | 4.35 | 4.35 | 4.35 |
| EBITDA | .0 | 466.8 | .0 | .0 | .0 | 101.6 | 106.0 | 110.6 | 115.4 | 120.4 |
| EBITDA, % | 0 | 42.19 | 0 | 0 | 0 | 8.44 | 8.44 | 8.44 | 8.44 | 8.44 |
| Depreciation | -718.2 | -490.7 | -749.0 | -953.4 | .0 | -654.0 | -682.4 | -712.1 | -743.1 | -775.4 |
| Depreciation, % | -73.37 | -44.35 | -66.86 | -87.06 | 0 | -54.33 | -54.33 | -54.33 | -54.33 | -54.33 |
| EBIT | 718.2 | 957.5 | 749.0 | 953.4 | .0 | 755.6 | 788.4 | 822.7 | 858.5 | 895.8 |
| EBIT, % | 73.37 | 86.54 | 66.86 | 87.06 | 0 | 62.77 | 62.77 | 62.77 | 62.77 | 62.77 |
| Total Cash | 4,349.5 | 5,499.4 | 5,692.2 | 5,401.6 | 615.7 | 1,091.6 | 1,139.0 | 1,188.5 | 1,240.2 | 1,294.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 41.2 | 46.5 | 42.3 | 41.7 | 45.1 | 47.9 | 50.0 | 52.2 | 54.4 | 56.8 |
| Account Receivables, % | 4.21 | 4.2 | 3.77 | 3.81 | 3.91 | 3.98 | 3.98 | 3.98 | 3.98 | 3.98 |
| Inventories | -650.4 | -685.6 | -739.2 | -777.5 | .0 | -639.0 | -666.8 | -695.7 | -726.0 | -757.6 |
| Inventories, % | -66.44 | -61.96 | -65.99 | -71 | 0 | -53.08 | -53.08 | -53.08 | -53.08 | -53.08 |
| 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 | -176.0 | .0 | -685.7 | 6.6 | .0 | -190.7 | -198.9 | -207.6 | -216.6 | -226.0 |
| Capital Expenditure, % | -17.98 | 0 | -61.21 | 0.60408 | 0 | -15.84 | -15.84 | -15.84 | -15.84 | -15.84 |
| Tax Rate, % | 21.84 | 21.84 | 21.84 | 21.84 | 21.84 | 21.84 | 21.84 | 21.84 | 21.84 | 21.84 |
| EBITAT | 677.6 | 750.8 | 589.0 | 747.4 | .0 | 616.5 | 643.3 | 671.3 | 700.4 | 730.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 392.7 | 290.0 | -787.9 | -160.5 | -780.8 | 408.0 | -212.4 | -221.6 | -231.3 | -241.3 |
| WACC, % | 7.11 | 6.97 | 6.97 | 6.97 | 6.97 | 7 | 7 | 7 | 7 | 7 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -333.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -246 | |||||||||
| Terminal Value | -4,924 | |||||||||
| Present Terminal Value | -3,511 | |||||||||
| Enterprise Value | -3,845 | |||||||||
| Net Debt | 130 | |||||||||
| Equity Value | -3,974 | |||||||||
| Diluted Shares Outstanding, MM | 162 | |||||||||
| Equity Value Per Share | -24.56 |
Benefits of Choosing Us
- Customizable Excel Template: A comprehensive Excel-based DCF Calculator featuring pre-populated financials for Enact Holdings, Inc. (ACT).
- Accurate Data: Access to historical data and forward-looking projections (highlighted in the yellow cells).
- Flexible Forecasting: Adjust key assumptions such as revenue growth, EBITDA margin, and WACC.
- Instant Calculations: Quickly observe how your adjustments affect the valuation of Enact Holdings, Inc. (ACT).
- Professional-Grade Tool: Designed for investors, CFOs, advisors, and financial analysts.
- User-Centric Design: Organized for simplicity and usability, complete with step-by-step guidance.
Key Features
- Accurate Financial Data: Access reliable pre-loaded historical figures and future forecasts for Enact Holdings, Inc. (ACT).
- Customizable Projection Inputs: Modify the highlighted fields, including WACC, growth rates, and profit margins.
- Automated Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries to help visualize your valuation outcomes.
- Designed for All Skill Levels: A straightforward layout tailored for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file for Enact Holdings, Inc. (ACT).
- Step 2: Review the pre-filled financial data and forecasts for Enact Holdings.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the outputs and utilize the findings for your investment decisions.
Why Opt for This Calculator?
- All-in-One Solution: Offers DCF, WACC, and various financial ratio analyses within a single platform.
- Flexible Inputs: Modify the cells highlighted in yellow to explore different scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Enact Holdings, Inc. (ACT).
- Data-Rich Environment: Comes with preloaded historical and projected data for precise analysis.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants alike.
Who Should Use This Product?
- Investors: Accurately assess Enact Holdings, Inc.'s (ACT) fair value prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for nuanced financial reporting and analysis regarding Enact Holdings, Inc. (ACT).
- Consultants: Swiftly customize the template for valuation reports tailored for clients interested in Enact Holdings, Inc. (ACT).
- Entrepreneurs: Discover valuable insights into the financial modeling practices of Fortune 500 companies, including Enact Holdings, Inc. (ACT).
- Educators: Employ this tool as a resource for teaching valuation methodologies relevant to Enact Holdings, Inc. (ACT).
What the Template Includes
- Pre-Populated Data: Contains Enact Holdings' historical financial performance and projections.
- Discounted Cash Flow Model: Customizable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A specialized sheet for computing WACC with user-defined inputs.
- Essential Financial Ratios: Assess Enact Holdings' profitability, efficiency, and capital structure.
- Adjustable Inputs: Easily modify revenue growth rates, profit margins, and tax rates.
- User-Friendly Dashboard: Visuals and tables highlighting key valuation outcomes.
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.