Equifax Inc. (EFX) DCF Valuation

Equifax Inc. (EFX) DCF Valuation

US | Industrials | Consulting Services | NYSE
Equifax Inc. (EFX) DCF Valuation
  • 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

Equifax Inc. (EFX) Bundle

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

TOTAL:

Evaluate Equifax Inc.'s (EFX) financial prospects like an expert! This EFX DCF Calculator provides pre-filled financial data along with full flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your predictions.


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 3,507.6 4,127.5 4,923.9 5,122.2 5,265.2 5,841.6 6,481.0 7,190.5 7,977.6 8,850.9
Revenue Growth, % 0 17.67 19.29 4.03 2.79 10.95 10.95 10.95 10.95 10.95
EBITDA 29.0 1,217.8 1,575.2 1,672.8 1,570.1 1,458.1 1,617.7 1,794.8 1,991.2 2,209.2
EBITDA, % 0.82678 29.5 31.99 32.66 29.82 24.96 24.96 24.96 24.96 24.96
Depreciation 331.1 391.0 480.4 560.1 619.8 600.2 665.9 738.8 819.7 909.4
Depreciation, % 9.44 9.47 9.76 10.93 11.77 10.28 10.28 10.28 10.28 10.28
EBIT -302.1 826.8 1,094.8 1,112.7 950.3 857.8 951.7 1,055.9 1,171.5 1,299.8
EBIT, % -8.61 20.03 22.23 21.72 18.05 14.68 14.68 14.68 14.68 14.68
Total Cash 401.3 1,684.6 224.7 285.2 216.8 777.0 862.0 956.4 1,061.1 1,177.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 532.1 630.6 727.6 857.7 908.2
Account Receivables, % 15.17 15.28 14.78 16.74 17.25
Inventories 88.1 104.1 108.4 134.3 .0 115.2 127.8 141.8 157.3 174.5
Inventories, % 2.51 2.52 2.2 2.62 0 1.97 1.97 1.97 1.97 1.97
Accounts Payable 148.3 159.1 211.6 250.8 197.6 245.7 272.6 302.4 335.5 372.3
Accounts Payable, % 4.23 3.85 4.3 4.9 3.75 4.21 4.21 4.21 4.21 4.21
Capital Expenditure -399.6 -421.3 -469.0 -624.5 -601.3 -639.5 -709.5 -787.2 -873.3 -968.9
Capital Expenditure, % -11.39 -10.21 -9.52 -12.19 -11.42 -10.95 -10.95 -10.95 -10.95 -10.95
Tax Rate, % 24.04 24.04 24.04 24.04 24.04 24.04 24.04 24.04 24.04 24.04
EBITAT -274.1 627.6 858.4 833.2 721.8 679.2 753.5 836.0 927.5 1,029.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -814.5 493.6 821.0 652.0 770.9 555.5 622.9 691.1 766.8 850.7
WACC, % 10.76 10.66 10.68 10.66 10.66 10.68 10.68 10.68 10.68 10.68
PV UFCF
SUM PV UFCF 2,543.0
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 885
Terminal Value 13,236
Present Terminal Value 7,968
Enterprise Value 10,511
Net Debt 5,494
Equity Value 5,016
Diluted Shares Outstanding, MM 124
Equity Value Per Share 40.49

What You Will Get

  • Real Equifax Data: Preloaded financials – encompassing revenue to EBIT – based on actual and projected figures.
  • Full Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Equifax’s fair value.
  • Versatile Excel Template: Designed for quick edits, scenario testing, and comprehensive projections.
  • Time-Saving and Accurate: Eliminate the need to build models from scratch while ensuring precision and flexibility.

Key Features

  • Comprehensive Data: Equifax’s extensive historical financial statements and pre-filled forecasts.
  • Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: View Equifax’s intrinsic value recalibrate instantly.
  • Intuitive Visualizations: Dashboard graphs showcase valuation results and essential metrics.
  • Designed for Precision: A sophisticated tool tailored for analysts, investors, and finance professionals.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based EFX DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically refreshes Equifax’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Utilize the outcomes to inform your investment or financial decisions.

Why Choose Equifax Inc. (EFX)?

  • Save Time: Access comprehensive credit data instantly without extensive setup.
  • Enhance Accuracy: Utilize reliable credit reports and analytics to minimize errors in decision-making.
  • Fully Customizable: Adjust reports and insights to align with your specific business needs.
  • User-Friendly Interface: Intuitive dashboards and visuals simplify data interpretation.
  • Trusted by Professionals: Preferred by industry experts for its precision and effectiveness.

Who Should Use This Product?

  • Investors: Evaluate Equifax’s valuation before making stock transactions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and validate forecasts.
  • Startup Founders: Understand the valuation strategies of established companies like Equifax.
  • Consultants: Provide comprehensive valuation assessments for clients.
  • Students and Educators: Utilize current data to learn and teach valuation practices.

What the Template Contains

  • Pre-Filled DCF Model: Equifax's (EFX) financial data preloaded for immediate use.
  • WACC Calculator: Comprehensive calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Assess Equifax's profitability, leverage, and efficiency metrics.
  • Editable Inputs: Modify assumptions such as growth rates, margins, and CAPEX to tailor your scenarios.
  • Financial Statements: Access annual and quarterly reports for thorough analysis.
  • Interactive Dashboard: Effortlessly visualize key valuation metrics and outcomes.