Univest Financial Corporation (UVSP) DCF Valuation

Avaliação DCF da Corporação Financeira da Univest (UVSP)

US | Financial Services | Banks - Regional | NASDAQ
Univest Financial Corporation (UVSP) 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
  • Não É Necessária Experiência; Fácil De Seguir

Univest Financial Corporation (UVSP) Bundle

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

TOTAL:

Avaliação do Streamline Univest Financial Corporation (UVSP) com nossa calculadora DCF personalizável! Equipado com dados financeiros da Real Univest Financial Corporation (UVSP) e insumos de previsão ajustáveis, você pode explorar vários cenários e determinar o valor justo da Univest Financial Corporation (UVSP) em apenas alguns minutos.


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 252.7 271.6 296.2 286.1 412.4 471.4 538.9 616.0 704.2 805.1
Revenue Growth, % 0 7.49 9.05 -3.42 44.15 14.32 14.32 14.32 14.32 14.32
EBITDA -2.2 120.0 -2.3 1.3 .0 40.5 46.3 53.0 60.5 69.2
EBITDA, % -0.88251 44.17 -0.77047 0.47159 0 8.6 8.6 8.6 8.6 8.6
Depreciation 6.0 5.6 5.8 4.6 7.5 9.3 10.6 12.1 13.8 15.8
Depreciation, % 2.37 2.08 1.94 1.62 1.81 1.97 1.97 1.97 1.97 1.97
EBIT -8.2 114.3 -8.0 -3.3 -7.5 31.3 35.7 40.9 46.7 53.4
EBIT, % -3.26 42.09 -2.71 -1.15 -1.81 6.63 6.63 6.63 6.63 6.63
Total Cash 438.5 1,207.2 503.1 249.8 210.1 413.2 472.4 540.0 617.3 705.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 239.5 .0 .0
Account Receivables, % 0 0 80.86 0 0
Inventories -255.2 -921.1 .0 .0 .0 -188.6 -215.6 -246.4 -281.7 -322.0
Inventories, % -100.98 -339.14 0 0 0 -40 -40 -40 -40 -40
Accounts Payable 52.2 46.1 14.5 28.7 31.4 56.7 64.8 74.1 84.7 96.9
Accounts Payable, % 20.66 16.96 4.88 10.04 7.61 12.03 12.03 12.03 12.03 12.03
Capital Expenditure -3.8 -5.9 -5.2 -6.7 .0 -7.3 -8.4 -9.6 -10.9 -12.5
Capital Expenditure, % -1.49 -2.16 -1.76 -2.35 0 -1.55 -1.55 -1.55 -1.55 -1.55
Tax Rate, % 20.32 20.32 20.32 20.32 20.32 20.32 20.32 20.32 20.32 20.32
EBITAT -6.8 91.8 -6.5 -2.6 -5.9 25.2 28.8 32.9 37.6 43.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 302.8 751.4 -1,198.2 249.1 4.2 164.8 55.2 63.1 72.2 82.5
WACC, % 20.58 20.21 20.22 20.19 20.1 20.26 20.26 20.26 20.26 20.26
PV UFCF
SUM PV UFCF 278.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 84
Terminal Value 461
Present Terminal Value 183
Enterprise Value 462
Net Debt 192
Equity Value 270
Diluted Shares Outstanding, MM 29
Equity Value Per Share 9.20

What You Will Get

  • Real UVSP Financial Data: Pre-filled with Univest Financial Corporation’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Univest Financial Corporation’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Customizable Financial Inputs: Adjust essential variables such as loan growth, interest rates, and operational costs.
  • Instant Valuation Metrics: Automatically computes intrinsic value, NPV, and additional financial outputs.
  • High-Precision Analytics: Leverages Univest's actual financial data for accurate valuation insights.
  • Effortless Scenario Testing: Easily evaluate various assumptions and analyze different outcomes.
  • Efficiency Booster: Streamlines the valuation process, eliminating the need for intricate model development.

How It Works

  1. Step 1: Download the Excel file for Univest Financial Corporation (UVSP).
  2. Step 2: Review the pre-filled financial data and forecasts for Univest.
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you modify your assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment strategies.

Why Choose This Calculator for Univest Financial Corporation (UVSP)?

  • User-Friendly Interface: Crafted for both novices and seasoned professionals.
  • Customizable Inputs: Modify parameters effortlessly to suit your financial analysis.
  • Real-Time Feedback: Observe immediate changes in Univest's valuation as you adjust the variables.
  • Preloaded Data: Comes with Univest's actual financial metrics for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Finance Students: Master financial analysis techniques and apply them using real-world data.
  • Academics: Integrate advanced financial models into your research or teaching materials.
  • Investors: Validate your investment strategies and evaluate the financial performance of Univest Financial Corporation (UVSP).
  • Analysts: Enhance your analysis process with a customizable financial modeling tool tailored for UVSP.
  • Small Business Owners: Understand the financial metrics used to assess large financial institutions like Univest Financial Corporation (UVSP).

What the Template Contains

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


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.