![]() |
Avaliação DCF da Fidelity National Financial, Inc. (FNF)
US | Financial Services | Insurance - Specialty | NYSE
|

- ✓ 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
- ✓ Não É Necessária Experiência; Fácil De Seguir
Fidelity National Financial, Inc. (FNF) Bundle
Descubra o verdadeiro potencial da Fidelity National Financial, Inc. (FNF) com nossa calculadora DCF de nível profissional! Ajuste as principais suposições, explore vários cenários e avalie como as alterações afetam a avaliação da Fidelity National Financial, Inc. (FNF) - tudo dentro de um único modelo do Excel.
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 | 10,778.0 | 15,643.0 | 11,556.0 | 11,788.0 | 11,834.0 | 12,467.4 | 13,134.7 | 13,837.7 | 14,578.4 | 15,358.6 |
Revenue Growth, % | 0 | 45.14 | -26.13 | 2.01 | 0.39023 | 5.35 | 5.35 | 5.35 | 5.35 | 5.35 |
EBITDA | 2,170.0 | 3,842.0 | 2,336.0 | 1,460.0 | .0 | 1,927.3 | 2,030.5 | 2,139.1 | 2,253.6 | 2,374.3 |
EBITDA, % | 20.13 | 24.56 | 20.21 | 12.39 | 0 | 15.46 | 15.46 | 15.46 | 15.46 | 15.46 |
Depreciation | 296.0 | 645.0 | 491.0 | 593.0 | .0 | 402.7 | 424.2 | 446.9 | 470.9 | 496.1 |
Depreciation, % | 2.75 | 4.12 | 4.25 | 5.03 | 0 | 3.23 | 3.23 | 3.23 | 3.23 | 3.23 |
EBIT | 1,874.0 | 3,197.0 | 1,845.0 | 867.0 | .0 | 1,524.6 | 1,606.2 | 1,692.2 | 1,782.8 | 1,878.2 |
EBIT, % | 17.39 | 20.44 | 15.97 | 7.35 | 0 | 12.23 | 12.23 | 12.23 | 12.23 | 12.23 |
Total Cash | 30,805.0 | 36,361.0 | 37,729.0 | 26,557.0 | 51,697.0 | 12,467.4 | 13,134.7 | 13,837.7 | 14,578.4 | 15,358.6 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | .0 | .0 | .0 | 442.0 | 471.0 | 192.7 | 203.1 | 213.9 | 225.4 | 237.4 |
Account Receivables, % | 0 | 0 | 0 | 3.75 | 3.98 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 |
Inventories | -4,623.0 | -6,144.0 | -6,262.0 | .0 | .0 | -3,400.0 | -3,582.0 | -3,773.8 | -3,975.7 | -4,188.5 |
Inventories, % | -42.89 | -39.28 | -54.19 | 0 | 0 | -27.27 | -27.27 | -27.27 | -27.27 | -27.27 |
Accounts Payable | 115.0 | 129.0 | 156.0 | 339.0 | .0 | 152.5 | 160.7 | 169.3 | 178.4 | 187.9 |
Accounts Payable, % | 1.07 | 0.82465 | 1.35 | 2.88 | 0 | 1.22 | 1.22 | 1.22 | 1.22 | 1.22 |
Capital Expenditure | -110.0 | -131.0 | -138.0 | -132.0 | .0 | -104.0 | -109.6 | -115.5 | -121.6 | -128.2 |
Capital Expenditure, % | -1.02 | -0.83744 | -1.19 | -1.12 | 0 | -0.8344 | -0.8344 | -0.8344 | -0.8344 | -0.8344 |
Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITAT | 1,499.0 | 2,900.4 | 1,555.3 | 646.8 | .0 | 1,310.0 | 1,380.1 | 1,454.0 | 1,531.8 | 1,613.8 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | 6,423.0 | 4,949.4 | 2,053.3 | -5,413.2 | -368.0 | 5,439.5 | 1,874.6 | 1,974.9 | 2,080.6 | 2,192.0 |
WACC, % | 9.29 | 9.38 | 9.33 | 9.25 | 9.45 | 9.34 | 9.34 | 9.34 | 9.34 | 9.34 |
PV UFCF | ||||||||||
SUM PV UFCF | 10,912.4 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 2,236 | |||||||||
Terminal Value | 30,468 | |||||||||
Present Terminal Value | 19,497 | |||||||||
Enterprise Value | 30,410 | |||||||||
Net Debt | 842 | |||||||||
Equity Value | 29,568 | |||||||||
Diluted Shares Outstanding, MM | 273 | |||||||||
Equity Value Per Share | 108.31 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real FNF financials.
- Real-World Data: Historical data and forward-looking estimates (as highlighted in the yellow cells).
- Forecast Flexibility: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the impact of your inputs on Fidelity National Financial’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 FNF Data: Pre-loaded with Fidelity National Financial's historical performance metrics and future projections.
- Customizable Assumptions: Modify revenue growth rates, profit margins, discount rates, tax considerations, and capital expenditure plans.
- Interactive Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your personalized inputs.
- Flexible Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- Intuitive Interface: Designed for ease of use, making it accessible for both industry professionals and newcomers.
How It Works
- Step 1: Download the prebuilt Excel template with Fidelity National Financial, Inc.'s (FNF) data included.
- Step 2: Explore the pre-filled sheets and familiarize yourself with the key metrics.
- Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view recalculated results, including Fidelity National Financial, Inc.'s (FNF) intrinsic value.
- Step 5: Make informed investment decisions or generate reports using the outputs.
Why Choose This Calculator for Fidelity National Financial, Inc. (FNF)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your financial analysis.
- Real-Time Valuation: Observe immediate updates to FNF’s valuation as you modify inputs.
- Preloaded Data: Comes equipped with Fidelity National Financial’s actual financial metrics for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making strategic decisions.
Who Should Use This Product?
- Real Estate Investors: Develop comprehensive and trustworthy valuation models for property investments.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights for Fidelity National Financial, Inc. (FNF) to clients.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Insurance Professionals: Gain insights into how companies like Fidelity National Financial, Inc. (FNF) are valued in the insurance sector.
What the Template Contains
- Historical Data: Includes Fidelity National Financial’s (FNF) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Fidelity National Financial’s (FNF) 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 Fidelity National Financial’s (FNF) 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.