Elevance Health Inc. (ELV) DCF Valuation

Elevance Health Inc. (ELV) Évaluation DCF

US | Healthcare | Medical - Healthcare Plans | NYSE
Elevance Health Inc. (ELV) 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

Compatible MAC/PC, entièrement débloqué

Aucune Expertise N'Est Requise; Facile À Suivre

Elevance Health Inc. (ELV) Bundle

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

TOTAL:

Rationalisez votre analyse et augmentez la précision avec notre calculatrice (ELV) DCF! Équipée de données Real Elevance Health Inc. et d'hypothèses personnalisables, cet outil vous permet de prévoir, d'analyser et de valoriser la santé de l'Eleveance comme un investisseur expert.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 121,867.0 138,639.0 156,595.0 171,340.0 176,810.0 194,191.6 213,281.9 234,249.0 257,277.2 282,569.2
Revenue Growth, % 0 13.76 12.95 9.42 3.19 9.83 9.83 9.83 9.83 9.83
EBITDA 8,176.0 6,004.0 10,126.0 10,490.0 9,089.0 11,173.3 12,271.8 13,478.2 14,803.1 16,258.4
EBITDA, % 6.71 4.33 6.47 6.12 5.14 5.75 5.75 5.75 5.75 5.75
Depreciation 1,154.0 1,302.0 1,675.0 1,745.0 .0 1,543.5 1,695.2 1,861.9 2,044.9 2,245.9
Depreciation, % 0.94693 0.93913 1.07 1.02 0 0.79483 0.79483 0.79483 0.79483 0.79483
EBIT 7,022.0 4,702.0 8,451.0 8,745.0 9,089.0 9,629.9 10,576.5 11,616.3 12,758.2 14,012.4
EBIT, % 5.76 3.39 5.4 5.1 5.14 4.96 4.96 4.96 4.96 4.96
Total Cash 29,174.0 31,147.0 33,339.0 36,140.0 33,489.0 41,840.0 45,953.2 50,470.7 55,432.3 60,881.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 10,958.0 13,440.0 16,044.0 17,865.0 19,071.0
Account Receivables, % 8.99 9.69 10.25 10.43 10.79
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable 16,852.0 18,488.0 21,203.0 23,021.0 22,673.0 26,007.2 28,563.9 31,371.9 34,456.0 37,843.3
Accounts Payable, % 13.83 13.34 13.54 13.44 12.82 13.39 13.39 13.39 13.39 13.39
Capital Expenditure -1,021.0 -1,087.0 -1,152.0 -1,296.0 -1,256.0 -1,485.3 -1,631.3 -1,791.7 -1,967.8 -2,161.2
Capital Expenditure, % -0.8378 -0.78405 -0.73566 -0.75639 -0.71037 -0.76485 -0.76485 -0.76485 -0.76485 -0.76485
Tax Rate, % 24.34 24.34 24.34 24.34 24.34 24.34 24.34 24.34 24.34 24.34
EBITAT 5,146.6 3,621.6 6,554.0 6,786.3 6,876.5 7,340.4 8,062.0 8,854.6 9,725.0 10,681.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 11,173.6 2,990.6 7,188.0 7,232.3 4,066.5 10,328.6 8,768.1 9,630.0 10,576.7 11,616.5
WACC, % 6.72 6.76 6.76 6.76 6.74 6.75 6.75 6.75 6.75 6.75
PV UFCF
SUM PV UFCF 41,813.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 11,849
Terminal Value 249,552
Present Terminal Value 180,037
Enterprise Value 221,850
Net Debt 22,944
Equity Value 198,906
Diluted Shares Outstanding, MM 233
Equity Value Per Share 854.04

What You Will Get

  • Real Elevance Health Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Elevance Health’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • Comprehensive ELV Data: Pre-loaded with Elevance Health's historical financial metrics and future projections.
  • Customizable Parameters: Modify revenue growth rates, profit margins, discount rates, tax implications, and capital investments.
  • Interactive Valuation Tool: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on user inputs.
  • What-If Analysis: Develop various forecasting scenarios to explore different valuation possibilities.
  • Intuitive Interface: Designed for ease of use, catering to both seasoned professionals and newcomers.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based ELV DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model promptly updates Elevance Health's intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation fluctuations.
  5. Analyze and Decide: Leverage the results to inform your investment or financial analysis.

Why Choose This Calculator for Elevance Health Inc. (ELV)?

  • User-Friendly Interface: Ideal for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Valuation: Observe immediate updates to Elevance Health’s valuation as you change inputs.
  • Preloaded Data: Comes with Elevance Health’s actual financial information for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Investors: Evaluate Elevance Health Inc.'s (ELV) market position before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
  • Startup Founders: Understand the valuation strategies of established healthcare companies like Elevance Health Inc.
  • Consultants: Provide comprehensive valuation analyses and reports for healthcare clients.
  • Students and Educators: Utilize current data to enhance learning and application of valuation principles.

What the Template Contains

  • Historical Data: Includes Elevance Health Inc.'s (ELV) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Elevance Health Inc.'s (ELV) 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 Elevance Health Inc.'s (ELV) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.


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.

No products were found matching.