Employers Holdings, Inc. (EIG) DCF Valuation

Employers Holdings, Inc. (EIG) DCF Valuation
  • ✓ 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

Employers Holdings, Inc. (EIG) Bundle

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

TOTAL:

Maximize efficiency and improve precision with our [EIG] DCF Calculator! Utilizing real data from Employers Holdings, Inc. and customizable assumptions, this tool empowers you to forecast, analyze, and value Employers Holdings, Inc. like a seasoned investor.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 835.9 711.4 703.1 713.5 850.9 860.8 870.9 881.1 891.4 901.8
Revenue Growth, % 0 -14.89 -1.17 1.48 19.26 1.17 1.17 1.17 1.17 1.17
EBITDA 208.7 165.3 169.1 627.2 .0 275.7 279.0 282.2 285.5 288.9
EBITDA, % 24.97 23.24 24.05 87.9 0 32.03 32.03 32.03 32.03 32.03
Depreciation 14.3 17.2 21.6 21.7 .0 17.6 17.8 18.0 18.3 18.5
Depreciation, % 1.71 2.42 3.07 3.04 0 2.05 2.05 2.05 2.05 2.05
EBIT 194.4 148.1 147.5 605.5 .0 258.1 261.1 264.2 267.3 270.4
EBIT, % 23.26 20.82 20.98 84.86 0 29.98 29.98 29.98 29.98 29.98
Total Cash 154.9 187.0 85.6 208.3 913.2 320.6 324.3 328.1 331.9 335.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 0 0 0 0
Inventories -642.0 -576.8 -457.7 -616.0 .0 -532.5 -538.8 -545.1 -551.4 -557.9
Inventories, % -76.8 -81.08 -65.1 -86.33 0 -61.86 -61.86 -61.86 -61.86 -61.86
Accounts Payable 29.8 22.9 24.1 28.7 26.1 29.8 30.1 30.5 30.8 31.2
Accounts Payable, % 3.57 3.22 3.43 4.02 3.07 3.46 3.46 3.46 3.46 3.46
Capital Expenditure -12.1 -5.5 -3.6 -2.6 -2.2 -5.8 -5.8 -5.9 -6.0 -6.1
Capital Expenditure, % -1.45 -0.77312 -0.51202 -0.3644 -0.25855 -0.67113 -0.67113 -0.67113 -0.67113 -0.67113
Tax Rate, % 20.42 20.42 20.42 20.42 20.42 20.42 20.42 20.42 20.42 20.42
EBITAT 157.6 120.1 119.7 525.2 .0 211.5 213.9 216.4 219.0 221.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 831.6 59.7 19.8 707.2 -620.8 759.6 232.5 235.2 238.0 240.8
WACC, % 5.92 5.92 5.92 5.95 5.92 5.93 5.93 5.93 5.93 5.93
PV UFCF
SUM PV UFCF 1,491.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 246
Terminal Value 6,252
Present Terminal Value 4,688
Enterprise Value 6,180
Net Debt -221
Equity Value 6,400
Diluted Shares Outstanding, MM 27
Equity Value Per Share 241.30

What You Will Receive

  • Pre-Filled Financial Model: Employers Holdings, Inc.'s ([EIG]) actual data allows for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Instant updates ensure you see outcomes 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

  • Customizable Financial Inputs: Adjust essential metrics such as premium growth, loss ratios, and operating expenses.
  • Instant DCF Valuation: Automatically computes intrinsic value, NPV, and other financial outputs in real-time.
  • Industry-Leading Precision: Leverages Employers Holdings, Inc.'s (EIG) actual financial data for accurate valuation results.
  • Streamlined Scenario Analysis: Effortlessly explore various assumptions and evaluate their impacts.
  • Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based EIG DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional variables.
  3. Instant Calculations: The model automatically recalculates Employers Holdings, Inc.'s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Leverage the results to inform your investment or financial analysis decisions.

Why Choose This Calculator for Employers Holdings, Inc. (EIG)?

  • Accurate Data: Utilizes real Employers Holdings financials for dependable valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Ready-made calculations streamline your process, eliminating the need to start from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the financial sector.
  • User-Friendly: Features an intuitive design and comprehensive instructions, making it accessible for all users.

Who Should Use This Product?

  • Human Resource Professionals: Enhance your recruitment strategies with data-driven insights from Employers Holdings, Inc. (EIG).
  • Business Executives: Utilize comprehensive reports to inform decision-making and workforce planning.
  • Investors: Analyze the performance metrics and growth potential of Employers Holdings, Inc. (EIG) for investment opportunities.
  • Compliance Officers: Ensure adherence to regulatory standards with access to detailed compliance frameworks.
  • Small Business Owners: Learn best practices in employee management and benefits from a leading provider like Employers Holdings, Inc. (EIG).

What the Template Contains

  • Pre-Filled Data: Contains Employers Holdings, Inc.'s (EIG) historical financials and projections.
  • Discounted Cash Flow Model: Editable DCF valuation model with automated calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on user-defined inputs.
  • Key Financial Ratios: Evaluate Employers Holdings, Inc.'s (EIG) profitability, efficiency, and leverage.
  • Customizable Inputs: Easily adjust revenue growth, margins, and tax rates.
  • Clear Dashboard: Visuals and tables summarizing essential valuation outcomes.

No products were found matching.