|
Stewart Information Services Corporation (STC) DCF Valuation
US | Financial Services | Insurance - Property & Casualty | 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
Stewart Information Services Corporation (STC) Bundle
Looking to determine the intrinsic value of Stewart Information Services Corporation? Our STC DCF Calculator integrates real-world data with comprehensive customization features, allowing you to adjust forecasts and enhance your investment choices.
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 | 2,288.4 | 3,305.8 | 3,069.3 | 2,257.3 | 2,422.1 | 2,532.0 | 2,646.9 | 2,767.0 | 2,892.5 | 3,023.7 |
| Revenue Growth, % | 0 | 44.46 | -7.15 | -26.45 | 7.3 | 4.54 | 4.54 | 4.54 | 4.54 | 4.54 |
| EBITDA | 240.3 | 475.4 | 308.2 | 143.0 | 108.8 | 231.7 | 242.2 | 253.2 | 264.7 | 276.7 |
| EBITDA, % | 10.5 | 14.38 | 10.04 | 6.34 | 4.49 | 9.15 | 9.15 | 9.15 | 9.15 | 9.15 |
| Depreciation | 19.2 | 36.4 | 57.2 | 62.4 | 61.6 | 46.2 | 48.2 | 50.4 | 52.7 | 55.1 |
| Depreciation, % | 0.8397 | 1.1 | 1.86 | 2.77 | 2.54 | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 |
| EBIT | 221.1 | 439.0 | 251.1 | 80.6 | 47.2 | 185.5 | 194.0 | 202.8 | 212.0 | 221.6 |
| EBIT, % | 9.66 | 13.28 | 8.18 | 3.57 | 1.95 | 7.33 | 7.33 | 7.33 | 7.33 | 7.33 |
| Total Cash | 453.4 | 503.6 | 272.7 | 272.4 | 1.1 | 283.8 | 296.7 | 310.1 | 324.2 | 338.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | -621.6 | -694.8 | .0 | .0 | .0 | -244.0 | -255.0 | -266.6 | -278.7 | -291.4 |
| Inventories, % | -27.16 | -21.02 | 0 | 0 | 0 | -9.64 | -9.64 | -9.64 | -9.64 | -9.64 |
| 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 | -15.0 | -39.8 | -47.9 | -37.8 | -40.5 | -34.3 | -35.8 | -37.4 | -39.1 | -40.9 |
| Capital Expenditure, % | -0.65512 | -1.2 | -1.56 | -1.67 | -1.67 | -1.35 | -1.35 | -1.35 | -1.35 | -1.35 |
| Tax Rate, % | -55.47 | -55.47 | -55.47 | -55.47 | -55.47 | -55.47 | -55.47 | -55.47 | -55.47 | -55.47 |
| EBITAT | 156.8 | 327.0 | 175.1 | 40.3 | 73.3 | 135.5 | 141.6 | 148.1 | 154.8 | 161.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 782.6 | 396.7 | -510.4 | 65.0 | 94.5 | 391.4 | 165.1 | 172.6 | 180.5 | 188.7 |
| WACC, % | 8.63 | 8.66 | 8.62 | 8.47 | 8.85 | 8.65 | 8.65 | 8.65 | 8.65 | 8.65 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 888.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 192 | |||||||||
| Terminal Value | 2,896 | |||||||||
| Present Terminal Value | 1,913 | |||||||||
| Enterprise Value | 2,802 | |||||||||
| Net Debt | 455 | |||||||||
| Equity Value | 2,347 | |||||||||
| Diluted Shares Outstanding, MM | 28 | |||||||||
| Equity Value Per Share | 83.43 |
What You Will Receive
- Pre-Filled Financial Model: Stewart Information Services Corporation’s (STC) actual data provides an accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, margins, WACC, and other essential metrics.
- Real-Time Calculations: Automatic updates allow you to view results instantly as you adjust inputs.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
- Flexible and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.
Key Features
- Comprehensive Data: Stewart Information Services Corporation’s historical financial statements and pre-filled projections.
- Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Analysis: Observe Stewart Information Services Corporation’s intrinsic value recalculated instantly.
- Intuitive Visual Outputs: Dashboard graphs showcase valuation results and essential metrics.
- Designed for Precision: A professional-grade tool for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the Excel file for Stewart Information Services Corporation (STC).
- Step 2: Review the pre-filled financial data and forecasts for Stewart Information Services.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the outputs and leverage the results for your investment decisions.
Why Choose This Calculator for Stewart Information Services Corporation (STC)?
- All-in-One Solution: Offers DCF, WACC, and financial ratio analyses tailored for (STC).
- Flexible Inputs: Modify the highlighted cells to explore different financial scenarios for (STC).
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value specific to (STC).
- Preloaded Information: Historical and projected data provide a solid foundation for analysis.
- Expert-Level Tool: Perfect for financial analysts, investors, and consultants focusing on (STC).
Who Should Use Stewart Information Services Corporation (STC)?
- Real Estate Investors: Utilize comprehensive data solutions to enhance property investment decisions.
- Title Agents: Streamline operations with efficient title and escrow services tailored for your needs.
- Mortgage Professionals: Access reliable tools for managing transactions and ensuring compliance.
- Property Developers: Leverage innovative title solutions to facilitate smoother project financing.
- Legal Professionals: Enhance your practice with expert title insurance and risk management resources.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Stewart Information Services Corporation (STC) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Stewart Information Services Corporation (STC).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.