|
CNO Financial Group, Inc. (CNO) DCF Valuation |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
CNO Financial Group, Inc. (CNO) Bundle
Streamline your analysis and improve precision with our (CNO) DCF Calculator! Utilizing real data from CNO Financial Group, Inc. and customizable assumptions, this tool enables you to forecast, analyze, and appraise (CNO) like a seasoned investor.
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 | 3,821.1 | 4,122.2 | 3,576.8 | 4,146.8 | 4,445.6 | 4,643.3 | 4,849.8 | 5,065.6 | 5,290.9 | 5,526.2 |
| Revenue Growth, % | 0 | 7.88 | -13.23 | 15.94 | 7.21 | 4.45 | 4.45 | 4.45 | 4.45 | 4.45 |
| EBITDA | 757.0 | .0 | 1,202.0 | .0 | 1,065.1 | 718.6 | 750.5 | 783.9 | 818.8 | 855.2 |
| EBITDA, % | 19.81 | 0 | 33.61 | 0 | 23.96 | 15.48 | 15.48 | 15.48 | 15.48 | 15.48 |
| Depreciation | 303.9 | 319.5 | 248.5 | -595.4 | 292.4 | 138.1 | 144.2 | 150.7 | 157.4 | 164.4 |
| Depreciation, % | 7.95 | 7.75 | 6.95 | -14.36 | 6.58 | 2.97 | 2.97 | 2.97 | 2.97 | 2.97 |
| EBIT | 453.1 | -319.5 | 953.5 | 595.4 | 772.7 | 580.5 | 606.3 | 633.2 | 661.4 | 690.8 |
| EBIT, % | 11.86 | -7.75 | 26.66 | 14.36 | 17.38 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 |
| Total Cash | 23,437.7 | 24,905.0 | 20,929.1 | 774.5 | 341.0 | 3,030.7 | 3,165.5 | 3,306.3 | 3,453.3 | 3,606.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | 4,472.6 | .0 | .0 | 4,673.6 | 1,857.3 | 1,939.9 | 2,026.2 | 2,116.3 | 2,210.5 |
| Account Receivables, % | 0 | 108.5 | 0 | 0 | 105.13 | 40 | 40 | 40 | 40 | 40 |
| Inventories | -1,594.1 | -1,028.6 | -1,497.8 | .0 | .0 | -1,008.0 | -1,052.9 | -1,099.7 | -1,148.6 | -1,199.7 |
| Inventories, % | -41.72 | -24.95 | -41.88 | 0 | 0 | -21.71 | -21.71 | -21.71 | -21.71 | -21.71 |
| 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 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Rate, % | 22.05 | 22.05 | 22.05 | 22.05 | 22.05 | 22.05 | 22.05 | 22.05 | 22.05 | 22.05 |
| EBITAT | 397.2 | -248.2 | 731.4 | 461.4 | 602.3 | 461.4 | 482.0 | 503.4 | 525.8 | 549.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 2,295.2 | -4,966.8 | 5,921.7 | -1,631.8 | -3,778.9 | 4,423.8 | 588.4 | 614.6 | 641.9 | 670.5 |
| WACC, % | 6.59 | 6.29 | 6.26 | 6.28 | 6.3 | 6.34 | 6.34 | 6.34 | 6.34 | 6.34 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 6,186.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 684 | |||||||||
| Terminal Value | 15,743 | |||||||||
| Present Terminal Value | 11,575 | |||||||||
| Enterprise Value | 17,761 | |||||||||
| Net Debt | -341 | |||||||||
| Equity Value | 18,102 | |||||||||
| Diluted Shares Outstanding, MM | 108 | |||||||||
| Equity Value Per Share | 167.43 |
What You Will Get
- Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: CNO Financial Group's financial data pre-filled to streamline your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model tailored to meet your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive Historical Data: CNO's (CNO) financial statements and established forecasts at your fingertips.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Insights: Instantly view CNO's intrinsic value as it updates live.
- Intuitive Visualizations: Interactive dashboard charts showcase valuation outcomes and essential metrics.
- Designed for Precision: A reliable resource for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the prebuilt Excel template featuring CNO Financial Group, Inc. (CNO) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the key metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly observe the recalculated results, including CNO's intrinsic value.
- Step 5: Utilize the outputs to make informed investment decisions or create detailed reports.
Why Choose CNO Financial Group, Inc. (CNO)?
- Save Time: Quickly access comprehensive financial solutions without starting from scratch.
- Enhance Accuracy: Dependable data and methodologies minimize valuation errors.
- Fully Customizable: Adjust our services to align with your unique financial goals and forecasts.
- Easy to Understand: Intuitive reports and visualizations simplify the analysis of your financial data.
- Trusted by Professionals: Our offerings are crafted for experts who prioritize accuracy and efficiency.
Who Should Use This Product?
- Investors: Evaluate CNO Financial Group’s valuation before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
- Startup Founders: Understand the valuation processes of established companies like CNO Financial Group.
- Consultants: Provide expert valuation analyses and reports for clients in the financial sector.
- Students and Educators: Utilize current market data to learn and teach valuation strategies.
What the Template Contains
- Pre-Filled DCF Model: CNO Financial Group’s financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate CNO’s profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and 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.