First Advantage Corporation (FA) DCF Valuation

First Advantage Corporation (FA) DCF Valuation

US | Industrials | Specialty Business Services | NASDAQ
First Advantage Corporation (FA) 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

First Advantage Corporation (FA) Bundle

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

TOTAL:

Explore the financial outlook of First Advantage Corporation (FA) with our user-friendly DCF Calculator! Enter your predictions for growth, margins, and expenses to determine the intrinsic value of First Advantage Corporation (FA) and refine 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 509.2 712.3 810.0 763.8 860.2 990.4 1,140.3 1,312.8 1,511.5 1,740.2
Revenue Growth, % 0 39.9 13.72 -5.71 12.63 15.13 15.13 15.13 15.13 15.13
EBITDA 89.0 195.1 232.5 211.0 83.2 219.6 252.8 291.1 335.1 385.9
EBITDA, % 17.47 27.4 28.71 27.63 9.67 22.17 22.17 22.17 22.17 22.17
Depreciation 137.2 142.8 138.2 129.5 145.9 194.1 223.4 257.2 296.2 341.0
Depreciation, % 26.94 20.05 17.07 16.95 16.96 19.59 19.59 19.59 19.59 19.59
EBIT -48.2 52.3 94.3 81.5 -62.8 25.5 29.4 33.9 39.0 44.9
EBIT, % -9.47 7.35 11.64 10.67 -7.3 2.58 2.58 2.58 2.58 2.58
Total Cash 154.1 293.6 393.6 213.8 168.7 332.1 382.4 440.2 506.9 583.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 117.0 160.2 147.0 146.4 266.8
Account Receivables, % 22.99 22.49 18.15 19.17 31.02
Inventories .2 .1 .1 .0 .0 .1 .2 .2 .2 .2
Inventories, % 0.02985344 0.02077791 0.01740691 0 0 0.01360765 0.01360765 0.01360765 0.01360765 0.01360765
Accounts Payable 44.1 54.0 54.9 47.0 120.9 85.6 98.6 113.5 130.7 150.5
Accounts Payable, % 8.66 7.58 6.78 6.16 14.05 8.65 8.65 8.65 8.65 8.65
Capital Expenditure -17.7 -23.8 -28.5 -27.7 -1.7 -28.1 -32.3 -37.2 -42.8 -49.3
Capital Expenditure, % -3.48 -3.34 -3.52 -3.63 -0.19995 -2.83 -2.83 -2.83 -2.83 -2.83
Tax Rate, % 3.79 3.79 3.79 3.79 3.79 3.79 3.79 3.79 3.79 3.79
EBITAT -42.1 33.7 71.6 62.7 -60.4 20.5 23.6 27.1 31.2 36.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 4.3 119.5 195.4 157.3 37.3 192.5 193.5 222.8 256.5 295.3
WACC, % 11.62 11.07 11.35 11.37 11.84 11.45 11.45 11.45 11.45 11.45
PV UFCF
SUM PV UFCF 827.4
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 307
Terminal Value 4,123
Present Terminal Value 2,398
Enterprise Value 3,225
Net Debt -133
Equity Value 3,358
Diluted Shares Outstanding, MM 149
Equity Value Per Share 22.60

What You Will Get

  • Real FA Financials: Includes historical and forecasted data for accurate valuation.
  • Adjustable Inputs: Modify WACC, tax rates, revenue growth, and capital expenditures.
  • Automatic Calculations: Intrinsic value and NPV are calculated dynamically.
  • Scenario Analysis: Test multiple scenarios to evaluate First Advantage Corporation’s future performance.
  • Clear and Intuitive Design: Built for professionals yet accessible for beginners.

Key Features

  • Customizable Forecast Inputs: Adjust essential factors such as revenue projections, EBITDA margins, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
  • High-Precision Accuracy: Leverages First Advantage Corporation’s (FA) actual financial data for dependable valuation results.
  • Streamlined Scenario Analysis: Easily evaluate varying assumptions and analyze results without hassle.
  • Efficiency Booster: Remove the complexity of constructing detailed valuation models from the ground up.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based FA DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
  3. Instant Calculations: The model automatically calculates First Advantage Corporation’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis.

Why Choose This Calculator?

  • Designed for Experts: A sophisticated tool utilized by analysts, CFOs, and consultants.
  • Comprehensive Data: First Advantage Corporation’s (FA) historical and projected financials preloaded for precision.
  • Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Clear Results: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance helps you navigate the process with ease.

Who Should Use This Product?

  • Investors: Evaluate First Advantage Corporation’s (FA) valuation prior to making investment decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and validate financial forecasts.
  • Startup Founders: Understand the valuation strategies employed by established companies like First Advantage Corporation (FA).
  • Consultants: Create comprehensive valuation reports for client engagements.
  • Students and Educators: Utilize real-world data from First Advantage Corporation (FA) to learn and teach valuation practices.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled First Advantage Corporation (FA) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models that display intrinsic value with comprehensive calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for First Advantage Corporation (FA).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy result analysis.


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.