|
AMERISAFE, Inc. (AMSF) DCF Valuation
US | Financial Services | Insurance - Specialty | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
AMERISAFE, Inc. (AMSF) Bundle
Explore the financial prospects of AMERISAFE, Inc. (AMSF) with our user-friendly DCF Calculator! Enter your assumptions regarding growth, margins, and expenses to calculate the intrinsic value of AMERISAFE, Inc. (AMSF) and enhance your investment approach.
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 | 339.5 | 316.0 | 294.7 | 306.9 | 309.0 | 302.2 | 295.6 | 289.0 | 282.7 | 276.4 |
| Revenue Growth, % | 0 | -6.92 | -6.75 | 4.15 | 0.69499 | -2.21 | -2.21 | -2.21 | -2.21 | -2.21 |
| EBITDA | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1.0 | 1.0 | 1.3 | 1.4 | .0 | .9 | .9 | .9 | .9 | .8 |
| Depreciation, % | 0.29808 | 0.32182 | 0.44419 | 0.46496 | 0 | 0.30581 | 0.30581 | 0.30581 | 0.30581 | 0.30581 |
| EBIT | -1.0 | -1.0 | -1.3 | -1.4 | .0 | -.9 | -.9 | -.9 | -.9 | -.8 |
| EBIT, % | -0.29808 | -0.32182 | -0.44419 | -0.46496 | 0 | -0.30581 | -0.30581 | -0.30581 | -0.30581 | -0.30581 |
| Total Cash | 61.8 | 70.7 | 61.5 | 355.7 | 351.8 | 158.0 | 154.5 | 151.1 | 147.8 | 144.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | 257.3 | 272.9 | 150.0 | 135.8 | 132.9 | 129.9 | 127.1 | 124.2 |
| Account Receivables, % | 0 | 0 | 87.3 | 88.91 | 48.53 | 44.95 | 44.95 | 44.95 | 44.95 | 44.95 |
| Inventories | -397.9 | -379.9 | 68.2 | .0 | .0 | -106.9 | -104.5 | -102.2 | -100.0 | -97.8 |
| Inventories, % | -117.21 | -120.21 | 23.16 | 0 | 0 | -35.37 | -35.37 | -35.37 | -35.37 | -35.37 |
| Accounts Payable | .0 | 37.9 | 38.1 | .0 | .0 | 15.1 | 14.7 | 14.4 | 14.1 | 13.8 |
| Accounts Payable, % | 0 | 11.99 | 12.91 | 0 | 0 | 4.98 | 4.98 | 4.98 | 4.98 | 4.98 |
| Capital Expenditure | -.9 | -1.3 | -2.1 | -.6 | -.8 | -1.1 | -1.1 | -1.1 | -1.0 | -1.0 |
| Capital Expenditure, % | -0.27128 | -0.41011 | -0.70887 | -0.18018 | -0.27181 | -0.36845 | -0.36845 | -0.36845 | -0.36845 | -0.36845 |
| Tax Rate, % | 19.72 | 19.72 | 19.72 | 19.72 | 19.72 | 19.72 | 19.72 | 19.72 | 19.72 | 19.72 |
| EBITAT | -.8 | -.8 | -1.1 | -1.1 | .0 | -.8 | -.7 | -.7 | -.7 | -.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 397.2 | 18.7 | -707.1 | 14.3 | 122.1 | 135.1 | -.6 | -.6 | -.6 | -.6 |
| WACC, % | 5.63 | 5.63 | 5.63 | 5.63 | 5.63 | 5.63 | 5.63 | 5.63 | 5.63 | 5.63 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 126.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -1 | |||||||||
| Terminal Value | -16 | |||||||||
| Present Terminal Value | -12 | |||||||||
| Enterprise Value | 114 | |||||||||
| Net Debt | -44 | |||||||||
| Equity Value | 158 | |||||||||
| Diluted Shares Outstanding, MM | 19 | |||||||||
| Equity Value Per Share | 8.23 |
What You Will Get
- Flexible Forecast Inputs: Modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Comprehensive Data: AMERISAFE, Inc.’s financial data pre-loaded to streamline your analysis.
- Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value effortlessly.
- Tailored and Professional: A refined Excel model designed to meet your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive AMSF Data: Pre-loaded with AMERISAFE's historical performance metrics and future projections.
- Customizable Assumptions: Modify growth rates, profit margins, discount rates, tax assumptions, and capital investments.
- Interactive Valuation Framework: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on user inputs.
- Scenario Analysis: Develop various forecasting scenarios to explore different valuation possibilities.
- Intuitive Interface: Designed to be straightforward and accessible for both seasoned professionals and newcomers.
How It Works
- 1. Access the Template: Download and open the Excel file containing AMERISAFE, Inc. (AMSF) preloaded data.
- 2. Modify Assumptions: Adjust critical inputs such as growth projections, WACC, and capital expenditures.
- 3. View Results in Real-Time: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation results.
- 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making process.
Why Choose This Calculator for AMERISAFE, Inc. (AMSF)?
- Designed for Industry Experts: A sophisticated tool utilized by insurance analysts, risk managers, and financial consultants.
- Comprehensive Data: AMERISAFE’s historical and projected financials are preloaded to ensure precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Insightful Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Clear, step-by-step instructions help you navigate the tool easily.
Who Should Use AMERISAFE, Inc. (AMSF)?
- Insurance Professionals: Enhance your understanding of workers' compensation insurance with industry-leading insights.
- Risk Managers: Utilize comprehensive data to assess and mitigate workplace risks effectively.
- Business Owners: Make informed decisions regarding employee safety and insurance coverage.
- Investors: Analyze the company's performance and growth potential with detailed financial reports.
- Students and Educators: Explore practical applications of insurance principles and risk management in academic settings.
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for AMERISAFE, Inc. (AMSF).
- Real-World Data: AMERISAFE’s historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
- Financial Statements: Full annual and quarterly breakdowns for deeper insights into AMERISAFE, Inc. (AMSF).
- Key Ratios: Built-in analysis for profitability, efficiency, and leverage specific to AMERISAFE, Inc. (AMSF).
- Dashboard with Visual Outputs: Charts and tables for clear, actionable results related to AMERISAFE, Inc. (AMSF).
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.