Selective Insurance Group, Inc. (SIGI) DCF Valuation

Selective Insurance Group, Inc. (SIGI) 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

Selective Insurance Group, Inc. (SIGI) 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:

Enhance your investment choices with the Selective Insurance Group, Inc. (SIGI) DCF Calculator! Utilize actual financial data, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of Selective Insurance Group, Inc. (SIGI).


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 2,846.5 2,922.3 3,379.2 3,558.1 101.2 82.6 67.4 55.0 44.9 36.6
Revenue Growth, % 0 2.66 15.63 5.29 -97.16 -18.39 -18.39 -18.39 -18.39 -18.39
EBITDA 425.3 393.2 589.6 351.4 517.3 25.7 21.0 17.1 14.0 11.4
EBITDA, % 14.94 13.45 17.45 9.88 511.28 31.14 31.14 31.14 31.14 31.14
Depreciation 55.2 59.4 55.1 42.3 30.0 6.0 4.9 4.0 3.3 2.7
Depreciation, % 1.94 2.03 1.63 1.19 29.69 7.3 7.3 7.3 7.3 7.3
EBIT 370.1 333.8 534.5 309.0 487.2 24.6 20.1 16.4 13.4 10.9
EBIT, % 13 11.42 15.82 8.69 481.59 29.79 29.79 29.79 29.79 29.79
Total Cash .3 .4 .5 .0 .2 .0 .0 .0 .0 .0
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 -2,996.4 -3,209.0 -3,583.4 -3,816.6 .0 -66.0 -53.9 -44.0 -35.9 -29.3
Inventories, % -105.26 -109.81 -106.04 -107.27 0 -80 -80 -80 -80 -80
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 -31.0 -22.1 -22.2 -26.0 -22.6 -4.2 -3.4 -2.8 -2.3 -1.9
Capital Expenditure, % -1.09 -0.75503 -0.65587 -0.73127 -22.37 -5.12 -5.12 -5.12 -5.12 -5.12
Tax Rate, % 20.33 20.33 20.33 20.33 20.33 20.33 20.33 20.33 20.33 20.33
EBITAT 298.8 271.4 427.1 248.0 388.2 19.8 16.1 13.2 10.7 8.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 3,319.4 521.3 834.5 497.6 -3,421.0 87.6 5.5 4.4 3.6 3.0
WACC, % 6.91 6.92 6.91 6.91 6.91 6.91 6.91 6.91 6.91 6.91
PV UFCF
SUM PV UFCF 95.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 3
Terminal Value 62
Present Terminal Value 44
Enterprise Value 139
Net Debt 504
Equity Value -364
Diluted Shares Outstanding, MM 61
Equity Value Per Share -5.98

What You Will Get

  • Real Selective Insurance Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Selective Insurance Group, Inc. (SIGI).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to suit your analysis needs.
  • Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Selective Insurance Group, Inc.'s (SIGI) fair value.
  • Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections specific to Selective Insurance Group, Inc. (SIGI).
  • Time-Saving and Accurate: Avoid the hassle of building models from scratch while ensuring precision and flexibility in your analysis.

Key Features

  • Comprehensive Financial Insights: Gain access to precise pre-loaded historical data and future forecasts for Selective Insurance Group, Inc. (SIGI).
  • Tailorable Projection Variables: Modify highlighted cells for key assumptions like WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic adjustments to DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Visualization Tools: Clear charts and summaries to effectively showcase your valuation findings.
  • Designed for All Users: An intuitive layout catering to investors, CFOs, and consultants, regardless of experience level.

How It Works

  • Download: Obtain the pre-formatted Excel file containing Selective Insurance Group, Inc.'s (SIGI) financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA margins, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and instantly analyze different outcomes.
  • Make Decisions: Leverage the valuation insights to inform your investment choices.

Why Choose This Calculator for Selective Insurance Group, Inc. (SIGI)?

  • Accurate Data: Up-to-date Selective Insurance financials provide trustworthy valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the insurance sector.
  • User-Friendly: Easy-to-navigate design and comprehensive instructions cater to users of all experience levels.

Who Should Use This Product?

  • Investors: Evaluate Selective Insurance Group's (SIGI) financial health before making investment decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and analyze financial forecasts.
  • Insurance Executives: Understand how public insurance companies like Selective Insurance Group (SIGI) are valued.
  • Consultants: Provide accurate valuation assessments and reports for insurance clients.
  • Students and Educators: Utilize real-time data to learn and teach valuation strategies in the insurance sector.

What the Template Contains

  • Pre-Filled DCF Model: Selective Insurance Group’s (SIGI) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Selective Insurance Group’s (SIGI) 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.