|
Globe Life Inc. (GL) 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
Globe Life Inc. (GL) Bundle
Designed for accuracy, our Globe Life Inc. (GL) DCF Calculator enables you to evaluate Globe Life Inc. valuation using real-world financial data, providing the flexibility to modify all essential parameters for improved projections.
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 | 4,737.9 | 5,112.9 | 5,214.9 | 5,447.5 | 5,778.1 | 6,073.3 | 6,383.6 | 6,709.8 | 7,052.6 | 7,413.0 |
| Revenue Growth, % | 0 | 7.91 | 2 | 4.46 | 6.07 | 5.11 | 5.11 | 5.11 | 5.11 | 5.11 |
| EBITDA | .0 | 1,015.9 | .0 | .0 | .0 | 241.3 | 253.7 | 266.6 | 280.3 | 294.6 |
| EBITDA, % | 0 | 19.87 | 0 | 0 | 0 | 3.97 | 3.97 | 3.97 | 3.97 | 3.97 |
| Depreciation | 17.0 | 20.0 | 21.0 | .0 | .0 | 14.0 | 14.7 | 15.5 | 16.3 | 17.1 |
| Depreciation, % | 0.35881 | 0.39117 | 0.40269 | 0 | 0 | 0.23053 | 0.23053 | 0.23053 | 0.23053 | 0.23053 |
| EBIT | -17.0 | 995.9 | -21.0 | .0 | .0 | 227.3 | 239.0 | 251.2 | 264.0 | 277.5 |
| EBIT, % | -0.35881 | 19.48 | -0.40269 | 0 | 0 | 3.74 | 3.74 | 3.74 | 3.74 | 3.74 |
| Total Cash | 21,416.1 | 21,466.6 | 16,710.0 | 103.2 | 250.4 | 3,719.6 | 3,909.7 | 4,109.4 | 4,319.4 | 4,540.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 474.2 | 487.4 | .0 | 630.2 | 691.9 | 523.3 | 550.1 | 578.2 | 607.7 | 638.8 |
| Account Receivables, % | 10.01 | 9.53 | 0 | 11.57 | 11.97 | 8.62 | 8.62 | 8.62 | 8.62 | 8.62 |
| Inventories | -998.2 | -999.8 | -18,104.5 | .0 | .0 | -1,708.1 | -1,795.4 | -1,887.1 | -1,983.5 | -2,084.9 |
| Inventories, % | -21.07 | -19.55 | -347.17 | 0 | 0 | -28.12 | -28.12 | -28.12 | -28.12 | -28.12 |
| Accounts Payable | 399.5 | 412.9 | 509.4 | 514.9 | 532.8 | 546.0 | 573.9 | 603.2 | 634.0 | 666.4 |
| Accounts Payable, % | 8.43 | 8.08 | 9.77 | 9.45 | 9.22 | 8.99 | 8.99 | 8.99 | 8.99 | 8.99 |
| Capital Expenditure | -41.8 | -38.2 | -27.9 | -49.6 | -71.0 | -52.3 | -55.0 | -57.8 | -60.7 | -63.8 |
| Capital Expenditure, % | -0.88131 | -0.74799 | -0.53556 | -0.90964 | -1.23 | -0.86081 | -0.86081 | -0.86081 | -0.86081 | -0.86081 |
| Tax Rate, % | 19.29 | 19.29 | 19.29 | 19.29 | 19.29 | 19.29 | 19.29 | 19.29 | 19.29 | 19.29 |
| EBITAT | -13.9 | 813.1 | -20.7 | .0 | .0 | 192.8 | 202.6 | 213.0 | 223.8 | 235.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 884.9 | 796.7 | 17,660.9 | -18,778.7 | -114.8 | 2,044.3 | 250.8 | 263.6 | 277.1 | 291.2 |
| WACC, % | 7.71 | 7.71 | 7.91 | 7.7 | 7.7 | 7.75 | 7.75 | 7.75 | 7.75 | 7.75 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,730.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 297 | |||||||||
| Terminal Value | 5,169 | |||||||||
| Present Terminal Value | 3,559 | |||||||||
| Enterprise Value | 6,290 | |||||||||
| Net Debt | 250 | |||||||||
| Equity Value | 6,040 | |||||||||
| Diluted Shares Outstanding, MM | 85 | |||||||||
| Equity Value Per Share | 71.26 |
What You Will Receive
- Pre-Filled Financial Model: Globe Life Inc.'s (GL) actual data allows for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, margins, WACC, and other essential factors.
- Instantaneous Calculations: Automatic updates provide real-time results as you make adjustments.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
- Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.
Key Features
- Comprehensive DCF Calculator: Features both unlevered and levered DCF valuation models tailored for Globe Life Inc. (GL).
- WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable parameters.
- Customizable Forecast Assumptions: Adjust growth projections, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Globe Life Inc. (GL).
- Interactive Dashboard and Charts: Visual representations that highlight essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Globe Life Inc.’s pre-filled financial data and forecasts.
- Step 3: Modify critical inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Watch the DCF model update instantly as you adjust your assumptions.
- Step 5: Analyze the outputs and utilize the results for your investment decisions.
Why Choose Globe Life Inc. (GL) Calculator?
- Accuracy: Utilizes real Globe Life financial data for precise calculations.
- Flexibility: Allows users to easily adjust and test various inputs.
- Time-Saving: Eliminate the need to create a financial model from the ground up.
- Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.
Who Should Use Globe Life Inc. (GL)?
- Insurance Students: Understand underwriting principles and apply them using real-world data.
- Academics: Integrate industry models into your curriculum or scholarly research.
- Investors: Evaluate your investment strategies and analyze the financial performance of Globe Life Inc. (GL).
- Financial Analysts: Enhance your analysis with a customizable financial model tailored to insurance companies.
- Small Business Owners: Learn how large insurance firms like Globe Life Inc. (GL) manage risk and profitability.
What the Template Contains
- Historical Data: Includes Globe Life Inc.’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Globe Life Inc.’s 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 Globe Life Inc.’s 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.