Chubb Limited (CB) DCF Valuation

Chubb Limited (CB) 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

Chubb Limited (CB) 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:

Explore Chubb Limited's (CB) financial outlook with our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and costs to calculate Chubb Limited's (CB) intrinsic value and inform your investment decisions.


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 34,230.0 35,994.0 40,963.0 43,124.0 49,826.0 54,780.6 60,227.9 66,216.8 72,801.3 80,040.5
Revenue Growth, % 0 5.15 13.81 5.28 15.54 9.94 9.94 9.94 9.94 9.94
EBITDA 6,106.0 4,968.0 10,573.0 7,340.0 10,508.0 10,469.8 11,510.9 12,655.6 13,914.0 15,297.6
EBITDA, % 17.84 13.8 25.81 17.02 21.09 19.11 19.11 19.11 19.11 19.11
Depreciation 305.0 290.0 287.0 285.0 310.0 403.2 443.3 487.4 535.9 589.2
Depreciation, % 0.89103 0.80569 0.70063 0.66088 0.62217 0.73608 0.73608 0.73608 0.73608 0.73608
EBIT 5,801.0 4,678.0 10,286.0 7,055.0 10,198.0 10,066.6 11,067.6 12,168.2 13,378.1 14,708.4
EBIT, % 16.95 13 25.11 16.36 20.47 18.38 18.38 18.38 18.38 18.38
Total Cash 1,537.0 1,747.0 1,659.0 2,012.0 4,551.0 2,979.3 3,275.6 3,601.3 3,959.4 4,353.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 13,379.0
Account Receivables, % 0 0 0 0 26.85
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable 6,184.0 6,708.0 7,243.0 7,780.0 8,302.0 9,760.5 10,731.1 11,798.1 12,971.3 14,261.2
Accounts Payable, % 18.07 18.64 17.68 18.04 16.66 17.82 17.82 17.82 17.82 17.82
Capital Expenditure 1,390.0 907.0 1,421.0 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 4.06 2.52 3.47 0 0 0 0 0 0 0
Tax Rate, % 5.23 5.23 5.23 5.23 5.23 5.23 5.23 5.23 5.23 5.23
EBITAT 4,922.4 3,971.0 8,933.2 5,635.0 9,664.9 8,682.1 9,545.5 10,494.6 11,538.2 12,685.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 12,801.4 5,692.0 11,176.2 6,457.0 -2,882.1 20,981.0 10,666.8 11,727.5 12,893.7 14,175.8
WACC, % 7.25 7.25 7.26 7.22 7.3 7.25 7.25 7.25 7.25 7.25
PV UFCF
SUM PV UFCF 58,071.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 14,459
Terminal Value 275,204
Present Terminal Value 193,904
Enterprise Value 251,975
Net Debt 12,046
Equity Value 239,929
Diluted Shares Outstanding, MM 414
Equity Value Per Share 579.26

What You Will Get

  • Real CB Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess Chubb's future performance.
  • User-Friendly Design: Designed for professionals while remaining accessible to newcomers.

Key Features

  • Comprehensive Data: Chubb Limited’s (CB) historical financial statements and detailed forecasts.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: View Chubb Limited’s (CB) intrinsic value update instantly.
  • Intuitive Visualizations: Dashboard graphs illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.

How It Works

  • Step 1: Download the prebuilt Excel template with Chubb Limited’s (CB) 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 Chubb Limited’s (CB) intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose This Calculator for Chubb Limited (CB)?

  • User-Friendly Interface: Crafted for both novices and seasoned users.
  • Customizable Inputs: Adjust variables to suit your financial analysis needs.
  • Real-Time Feedback: Watch Chubb Limited’s valuation update instantly as you make changes.
  • Preloaded Data: Comes with Chubb Limited’s current financial information for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Finance Students: Discover risk management strategies and apply them using real-world data.
  • Academics: Integrate industry-leading models into your coursework or research initiatives.
  • Investors: Validate your investment strategies and evaluate risk assessment outcomes for Chubb Limited (CB).
  • Analysts: Enhance your analysis process with a ready-to-use, customizable risk assessment model.
  • Small Business Owners: Understand how large insurance companies like Chubb Limited (CB) assess risks and opportunities.

What the Template Contains

  • Pre-Filled Data: Includes Chubb Limited’s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Chubb Limited’s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

Es wurden keine passenden Produkte gefunden.