Aegon N.V. (AEG) DCF Valuation

Avaliação Aegon N.V. (AEG) DCF

NL | Financial Services | Insurance - Diversified | NYSE
Aegon N.V. (AEG) DCF Valuation

Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas

Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria

Pré-Construídos Para Uso Rápido E Eficiente

Compatível com MAC/PC, totalmente desbloqueado

Não É Necessária Experiência; Fácil De Seguir

Aegon N.V. (AEG) Bundle

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

TOTAL:

Projetado para precisão, nossa calculadora AEG DCF permite avaliar a avaliação do AEGON N.V. usando informações financeiras do mundo real e oferece flexibilidade completa para modificar todos os parâmetros essenciais para melhorar as projeções.


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 42,045.7 48,321.9 -24,581.2 22,777.6 22,168.8 11,763.6 6,242.2 3,312.3 1,757.6 932.7
Revenue Growth, % 0 14.93 -150.87 -192.66 -2.67 -46.94 -46.94 -46.94 -46.94 -46.94
EBITDA 191.9 2,926.8 1,139.2 -621.3 721.2 56.6 30.0 15.9 8.5 4.5
EBITDA, % 0.45651 6.06 -4.63 -2.73 3.25 0.48099 0.48099 0.48099 0.48099 0.48099
Depreciation 820.0 1,325.4 191.9 -185.1 -35.2 69.2 36.7 19.5 10.3 5.5
Depreciation, % 1.95 2.74 -0.78085 -0.81276 -0.15882 0.58815 0.58815 0.58815 0.58815 0.58815
EBIT -628.1 1,601.4 947.2 -436.1 756.4 -12.6 -6.7 -3.5 -1.9 -1.0
EBIT, % -1.49 3.31 -3.85 -1.91 3.41 -0.10717 -0.10717 -0.10717 -0.10717 -0.10717
Total Cash 123,796.4 122,951.4 112.4 61,828.3 66,082.9 9,400.1 4,988.0 2,646.8 1,404.5 745.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 7,752.7 .0 .0 4,051.2 4,349.9
Account Receivables, % 18.44 0 0 17.79 19.62
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable 3,125.6 3,498.1 1,292.5 2,401.0 1,499.2 628.6 333.6 177.0 93.9 49.8
Accounts Payable, % 7.43 7.24 -5.26 10.54 6.76 5.34 5.34 5.34 5.34 5.34
Capital Expenditure -136.3 -127.2 -81.8 -131.7 -75.0 -35.4 -18.8 -10.0 -5.3 -2.8
Capital Expenditure, % -0.32415 -0.26324 0.33267 -0.57841 -0.33813 -0.30079 -0.30079 -0.30079 -0.30079 -0.30079
Tax Rate, % -4.24 -4.24 -4.24 -4.24 -4.24 -4.24 -4.24 -4.24 -4.24 -4.24
EBITAT -95.7 2,724.1 -652.9 -199.7 788.5 -6.6 -3.5 -1.9 -1.0 -.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -4,039.1 12,047.5 -2,748.3 -3,459.3 -522.2 2,192.7 336.1 178.3 94.6 50.2
WACC, % 5.56 6.83 5.33 6.02 6.83 6.11 6.11 6.11 6.11 6.11
PV UFCF
SUM PV UFCF 2,626.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 51
Terminal Value 1,245
Present Terminal Value 926
Enterprise Value 3,552
Net Debt 1,734
Equity Value 1,817
Diluted Shares Outstanding, MM 1,673
Equity Value Per Share 1.09

What You Will Receive

  • Pre-Filled Financial Model: Aegon N.V.’s actual data allows for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates ensure immediate visibility of results as adjustments are made.
  • 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 Data: Aegon N.V.’s historical financial reports and pre-filled projections.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Monitor Aegon N.V.’s intrinsic value calculations instantly.
  • Intuitive Visualizations: Dashboard graphs present valuation outcomes and essential metrics clearly.
  • Designed for Precision: A specialized tool for analysts, investors, and finance professionals.

How It Functions

  • Download: Obtain the pre-formatted Excel file featuring Aegon N.V.'s (AEG) financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and instantly compare results.
  • Make Decisions: Utilize the valuation findings to inform your investment approach.

Why Choose Aegon N.V. (AEG)?

  • Time-Efficient: Access comprehensive financial solutions without the hassle of starting from scratch.
  • Enhanced Precision: Utilize verified data and methodologies to minimize valuation discrepancies.
  • Completely Customizable: Adjust the framework to align with your unique financial assumptions and forecasts.
  • User-Friendly: Intuitive visuals and outputs facilitate straightforward analysis of results.
  • Preferred by Professionals: Crafted for industry experts who prioritize accuracy and functionality.

Who Should Use This Product?

  • Institutional Investors: Develop comprehensive and accurate valuation models for assessing Aegon N.V. (AEG) investments.
  • Corporate Finance Departments: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Financial Consultants: Deliver precise valuation insights regarding Aegon N.V. (AEG) to clients.
  • Academics and Students: Utilize real-time data to enhance learning and practice in financial modeling.
  • Market Analysts: Gain insights into the valuation of insurance and financial services companies like Aegon N.V. (AEG).

What the Template Contains

  • Pre-Filled DCF Model: Aegon N.V.'s (AEG) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital for Aegon N.V. (AEG).
  • Financial Ratios: Evaluate Aegon N.V.'s (AEG) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios for Aegon N.V. (AEG).
  • Financial Statements: Annual and quarterly reports to support detailed analysis of Aegon N.V. (AEG).
  • Interactive Dashboard: Easily visualize key valuation metrics and results for Aegon N.V. (AEG).


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.

No products were found matching.