|
The Hartford Financial Services Group, Inc. (HIG) DCF Valuation
US | Financial Services | Insurance - Diversified | NYSE
|
- ✓ 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
The Hartford Financial Services Group, Inc. (HIG) Bundle
Optimize your time and improve precision with our (HIG) DCF Calculator! Utilizing real data from The Hartford Financial Services Group, Inc. and editable assumptions, this tool empowers you to forecast, analyze, and value (HIG) 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 | 20,523.0 | 22,390.0 | 22,362.0 | 24,527.0 | 26,535.0 | 28,315.5 | 30,215.5 | 32,243.1 | 34,406.6 | 36,715.3 |
| Revenue Growth, % | 0 | 9.1 | -0.12506 | 9.68 | 8.19 | 6.71 | 6.71 | 6.71 | 6.71 | 6.71 |
| EBITDA | 2,918.0 | 3,810.0 | 3,096.0 | 3,797.0 | .0 | 3,429.6 | 3,659.7 | 3,905.3 | 4,167.4 | 4,447.0 |
| EBITDA, % | 14.22 | 17.02 | 13.84 | 15.48 | 0 | 12.11 | 12.11 | 12.11 | 12.11 | 12.11 |
| Depreciation | 562.0 | 680.0 | 625.0 | 510.0 | .0 | 603.1 | 643.6 | 686.8 | 732.8 | 782.0 |
| Depreciation, % | 2.74 | 3.04 | 2.79 | 2.08 | 0 | 2.13 | 2.13 | 2.13 | 2.13 | 2.13 |
| EBIT | 2,356.0 | 3,130.0 | 2,471.0 | 3,287.0 | .0 | 2,826.5 | 3,016.2 | 3,218.6 | 3,434.5 | 3,665.0 |
| EBIT, % | 11.48 | 13.98 | 11.05 | 13.4 | 0 | 9.98 | 9.98 | 9.98 | 9.98 | 9.98 |
| Total Cash | 48,469.0 | 46,749.0 | 40,319.0 | 126.0 | 4,251.0 | 17,925.7 | 19,128.5 | 20,412.0 | 21,781.7 | 23,243.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 10,279.0 | 10,968.0 | 11,913.0 | 12,711.0 | 5,998.0 | 12,842.4 | 13,704.2 | 14,623.7 | 15,605.0 | 16,652.1 |
| Account Receivables, % | 50.09 | 48.99 | 53.27 | 51.82 | 22.6 | 45.35 | 45.35 | 45.35 | 45.35 | 45.35 |
| Inventories | -9,236.0 | -9,914.0 | -10,566.0 | .0 | .0 | -7,731.9 | -8,250.8 | -8,804.4 | -9,395.2 | -10,025.6 |
| Inventories, % | -45 | -44.28 | -47.25 | 0 | 0 | -27.31 | -27.31 | -27.31 | -27.31 | -27.31 |
| Accounts Payable | 701.0 | 687.0 | 658.0 | .0 | 614.0 | 664.9 | 709.5 | 757.1 | 807.9 | 862.1 |
| Accounts Payable, % | 3.42 | 3.07 | 2.94 | 0 | 2.31 | 2.35 | 2.35 | 2.35 | 2.35 | 2.35 |
| Capital Expenditure | -114.0 | -133.0 | -175.0 | -215.0 | -145.0 | -190.0 | -202.8 | -216.4 | -230.9 | -246.4 |
| Capital Expenditure, % | -0.55547 | -0.59402 | -0.78258 | -0.87658 | -0.54645 | -0.67102 | -0.67102 | -0.67102 | -0.67102 | -0.67102 |
| Tax Rate, % | 19.17 | 19.17 | 19.17 | 19.17 | 19.17 | 19.17 | 19.17 | 19.17 | 19.17 | 19.17 |
| EBITAT | 1,930.4 | 2,562.6 | 1,990.6 | 2,665.4 | .0 | 2,296.7 | 2,450.8 | 2,615.3 | 2,790.7 | 2,978.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 2,036.4 | 3,084.6 | 2,118.6 | -9,061.6 | 7,182.0 | 3,648.2 | 2,593.3 | 2,767.3 | 2,953.0 | 3,151.2 |
| WACC, % | 8.07 | 8.07 | 8.06 | 8.06 | 8.06 | 8.06 | 8.06 | 8.06 | 8.06 | 8.06 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 12,093.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 3,214 | |||||||||
| Terminal Value | 53,015 | |||||||||
| Present Terminal Value | 35,976 | |||||||||
| Enterprise Value | 48,070 | |||||||||
| Net Debt | 4,183 | |||||||||
| Equity Value | 43,887 | |||||||||
| Diluted Shares Outstanding, MM | 298 | |||||||||
| Equity Value Per Share | 147.52 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real HIG financials.
- Real-World Data: Historical data and forward-looking estimates (as highlighted in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe how your inputs affect The Hartford’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Comprehensive HIG Data: Pre-filled with The Hartford's historical financials and future projections.
- Fully Customizable Inputs: Modify revenue growth, profit margins, discount rates, tax rates, and capital expenditures.
- Dynamic Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
- User-Friendly Interface: Intuitive, organized, and suitable for both professionals and newcomers.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered The Hartford Financial Services Group, Inc. (HIG) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for The Hartford Financial Services Group, Inc. (HIG)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator?
- Accurate Data: Real Hartford Financial Services Group financials ensure reliable valuation results.
- Customizable: Adjust key parameters like growth rates, WACC, and tax rates to align with your projections.
- Time-Saving: Pre-built calculations save you from starting from scratch.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants.
- User-Friendly: Intuitive design and step-by-step guidance make it accessible for all users.
Who Should Use This Product?
- Investors: Evaluate The Hartford's valuation before making investment decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and validate financial forecasts.
- Startup Founders: Understand the valuation processes of established financial services firms like The Hartford.
- Consultants: Create detailed valuation reports for clients in the financial sector.
- Students and Educators: Utilize real-time data to learn and teach valuation strategies.
What the Template Contains
- Pre-Filled Data: Contains The Hartford's historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A specific sheet for calculating WACC based on user-defined inputs.
- Key Financial Ratios: Evaluate The Hartford's profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visual representations and tables summarizing crucial valuation outcomes.
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.