Jackson Financial Inc. (JXN) DCF Valuation
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
Jackson Financial Inc. (JXN) Bundle
Gain a comprehensive understanding of your Jackson Financial Inc. (JXN) valuation analysis with our sophisticated DCF Calculator! Preloaded with real (JXN) data, this Excel template enables you to adjust forecasts and assumptions to accurately determine Jackson Financial Inc.'s intrinsic value.
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 | 3,489.0 | 9,592.9 | 8,859.0 | 9,719.0 | 3,159.0 | 3,431.9 | 3,728.5 | 4,050.6 | 4,400.6 | 4,780.8 |
| Revenue Growth, % | 0 | 174.95 | -7.65 | 9.71 | -67.5 | 8.64 | 8.64 | 8.64 | 8.64 | 8.64 |
| EBITDA | -712.8 | -2,392.2 | 8,613.0 | .0 | .0 | 355.9 | 386.7 | 420.1 | 456.4 | 495.8 |
| EBITDA, % | -20.43 | -24.94 | 97.22 | 0 | 0 | 10.37 | 10.37 | 10.37 | 10.37 | 10.37 |
| Depreciation | 11.0 | 10.8 | 11.0 | -4,311.0 | .0 | -300.7 | -326.6 | -354.9 | -385.5 | -418.8 |
| Depreciation, % | 0.31528 | 0.11258 | 0.12417 | -44.36 | 0 | -8.76 | -8.76 | -8.76 | -8.76 | -8.76 |
| EBIT | -723.8 | -2,403.0 | 8,602.0 | 4,311.0 | .0 | 656.6 | 713.3 | 775.0 | 841.9 | 914.7 |
| EBIT, % | -20.75 | -25.05 | 97.1 | 44.36 | 0 | 19.13 | 19.13 | 19.13 | 19.13 | 19.13 |
| Total Cash | 59,025.2 | 61,093.7 | 54,170.0 | 46,787.0 | 2,688.0 | 3,329.6 | 3,617.3 | 3,929.8 | 4,269.4 | 4,638.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 8,372.4 | 35,270.0 | .0 | .0 | .0 | 1,372.8 | 1,491.4 | 1,620.2 | 1,760.2 | 1,912.3 |
| Account Receivables, % | 239.97 | 367.67 | 0 | 0 | 0 | 40 | 40 | 40 | 40 | 40 |
| Inventories | -2,528.7 | -4,330.7 | -3,134.0 | -7,280.0 | .0 | -1,564.3 | -1,699.5 | -1,846.3 | -2,005.8 | -2,179.1 |
| Inventories, % | -72.48 | -45.14 | -35.38 | -74.9 | 0 | -45.58 | -45.58 | -45.58 | -45.58 | -45.58 |
| Accounts Payable | .0 | .0 | 29,007.0 | 22,957.0 | .0 | 1,372.8 | 1,491.4 | 1,620.2 | 1,760.2 | 1,912.3 |
| Accounts Payable, % | 0 | 0 | 327.43 | 236.21 | 0 | 40 | 40 | 40 | 40 | 40 |
| Capital Expenditure | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Rate, % | 2.51 | 2.51 | 2.51 | 2.51 | 2.51 | 2.51 | 2.51 | 2.51 | 2.51 | 2.51 |
| EBITAT | -394.5 | -1,579.3 | 7,262.9 | 3,750.2 | .0 | 511.0 | 555.2 | 603.1 | 655.3 | 711.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -6,227.2 | -26,664.1 | 70,354.2 | -2,464.8 | -30,237.0 | 1,774.6 | 363.7 | 395.1 | 429.2 | 466.3 |
| WACC, % | 8.3 | 8.48 | 8.78 | 8.82 | 8.99 | 8.67 | 8.67 | 8.67 | 8.67 | 8.67 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,864.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 476 | |||||||||
| Terminal Value | 7,126 | |||||||||
| Present Terminal Value | 4,701 | |||||||||
| Enterprise Value | 7,565 | |||||||||
| Net Debt | 1,337 | |||||||||
| Equity Value | 6,228 | |||||||||
| Diluted Shares Outstanding, MM | 84 | |||||||||
| Equity Value Per Share | 74.52 |
What You Will Receive
- Accurate JXN Financial Data: Pre-filled with Jackson Financial Inc.’s historical and projected figures for thorough analysis.
- Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Watch the intrinsic value of Jackson Financial Inc. update in real-time as you make changes.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- Intuitive Design: Straightforward layout and clear guidance suitable for all skill levels.
Key Features
- Comprehensive Financial Data: Gain access to precise historical performance and future forecasts for Jackson Financial Inc. (JXN).
- Adjustable Projection Parameters: Modify highlighted fields such as discount rates, growth assumptions, and profit margins.
- Real-Time Analysis: Instantaneous updates to Discounted Cash Flow (DCF), Net Present Value (NPV), and financial projections.
- User-Friendly Dashboard: Intuitive graphs and summaries to help you interpret your valuation findings.
- Designed for All Skill Levels: A straightforward layout tailored for investors, financial officers, and advisors alike.
How It Works
- Download the Template: Gain immediate access to the Excel-based JXN DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional inputs.
- Instant Calculations: The model automatically recalculates Jackson Financial's intrinsic value.
- Test Scenarios: Experiment with different assumptions to analyze potential valuation shifts.
- Analyze and Decide: Utilize the results to inform your investment or financial assessment.
Why Choose Jackson Financial Inc. (JXN) Calculator?
- Designed for Experts: A sophisticated tool tailored for financial analysts, CFOs, and investment consultants.
- Comprehensive Data: Jackson Financial's historical and projected financials are preloaded for precise calculations.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions to see potential outcomes.
- Insightful Results: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Clear, step-by-step guidance ensures a smooth user experience throughout the process.
Who Should Use Jackson Financial Inc. (JXN)?
- Financial Analysts: Develop comprehensive financial models for investment evaluations.
- Corporate Strategy Teams: Assess valuation projections to inform business decisions.
- Investment Consultants: Deliver precise valuation assessments for Jackson Financial Inc. (JXN) to clients.
- Academic Scholars: Utilize practical data to enhance financial analysis education.
- Market Enthusiasts: Gain insights into the valuation processes of financial services companies like Jackson Financial Inc. (JXN).
What the Template Contains
- Pre-Filled DCF Model: Jackson Financial Inc.’s (JXN) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital specific to Jackson Financial Inc. (JXN).
- Financial Ratios: Evaluate Jackson Financial Inc.’s (JXN) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios for Jackson Financial Inc. (JXN).
- Financial Statements: Annual and quarterly reports for Jackson Financial Inc. (JXN) to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results for Jackson Financial Inc. (JXN).