American Financial Group, Inc. (AFG) DCF Valuation

American Financial Group, Inc. (AFG) DCF Valuation
  • Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • Aucune Expertise N'Est Requise; Facile À Suivre

American Financial Group, Inc. (AFG) 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:

Designed for accuracy, our (AFG) DCF Calculator enables you to assess American Financial Group, Inc. valuation using real-world financial data and provides complete flexibility to modify all essential parameters for improved projections.


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 8,237.0 7,909.0 6,552.0 7,040.0 7,732.0 7,657.3 7,583.4 7,510.2 7,437.7 7,365.9
Revenue Growth, % 0 -3.98 -17.16 7.45 9.83 -0.96551 -0.96551 -0.96551 -0.96551 -0.96551
EBITDA 1,435.0 726.0 1,616.0 1,308.0 1,227.0 1,312.7 1,300.0 1,287.5 1,275.0 1,262.7
EBITDA, % 17.42 9.18 24.66 18.58 15.87 17.14 17.14 17.14 17.14 17.14
Depreciation 259.0 299.0 187.0 100.0 78.0 187.0 185.2 183.4 181.6 179.8
Depreciation, % 3.14 3.78 2.85 1.42 1.01 2.44 2.44 2.44 2.44 2.44
EBIT 1,176.0 427.0 1,429.0 1,208.0 1,149.0 1,125.7 1,114.8 1,104.1 1,093.4 1,082.9
EBIT, % 14.28 5.4 21.81 17.16 14.86 14.7 14.7 14.7 14.7 14.7
Total Cash 48,819.0 46,017.0 12,488.0 10,967.0 1,225.0 6,368.5 6,307.0 6,246.1 6,185.8 6,126.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 5,725.0 5,195.0 857.0 886.0 1,171.0
Account Receivables, % 69.5 65.68 13.08 12.59 15.14
Inventories -6,417.0 -3,572.0 -5,493.0 .0 .0 -3,168.7 -3,138.1 -3,107.8 -3,077.8 -3,048.1
Inventories, % -77.9 -45.16 -83.84 0 0 -41.38 -41.38 -41.38 -41.38 -41.38
Accounts Payable 3,838.0 3,924.0 4,339.0 1,035.0 1,186.0 2,947.7 2,919.2 2,891.0 2,863.1 2,835.5
Accounts Payable, % 46.59 49.61 66.22 14.7 15.34 38.49 38.49 38.49 38.49 38.49
Capital Expenditure -44.0 -343.0 -150.0 -86.0 .0 -128.4 -127.1 -125.9 -124.7 -123.5
Capital Expenditure, % -0.53418 -4.34 -2.29 -1.22 0 -1.68 -1.68 -1.68 -1.68 -1.68
Tax Rate, % 20.6 20.6 20.6 20.6 20.6 20.6 20.6 20.6 20.6 20.6
EBITAT 952.1 368.6 1,157.1 966.0 912.3 917.7 908.9 900.1 891.4 882.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 5,697.1 -1,904.4 7,868.1 -7,846.0 856.3 4,382.3 933.9 924.8 915.9 907.1
WACC, % 7.68 7.71 7.68 7.67 7.67 7.68 7.68 7.68 7.68 7.68
PV UFCF
SUM PV UFCF 6,923.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 925
Terminal Value 16,288
Present Terminal Value 11,251
Enterprise Value 18,175
Net Debt 250
Equity Value 17,925
Diluted Shares Outstanding, MM 85
Equity Value Per Share 211.37

What You Will Get

  • Real AFG 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 in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess American Financial Group’s future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Customizable Financial Metrics: Adjust essential inputs such as premium growth, underwriting profit margin, and investment income.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
  • High-Precision Accuracy: Leverages AFG's actual financial data for credible valuation results.
  • Streamlined Scenario Analysis: Effortlessly evaluate various assumptions and assess different outcomes.
  • 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 AFG DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates American Financial Group’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the results to inform your investment or financial strategy.

Why Choose This Calculator for American Financial Group, Inc. (AFG)?

  • Designed for Industry Experts: A sophisticated tool tailored for analysts, CFOs, and financial consultants.
  • Accurate Financial Data: Historical and projected financials for AFG are preloaded to ensure precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Step-by-step guidance makes the process straightforward.

Who Should Use This Product?

  • Institutional Investors: Develop comprehensive and accurate valuation models for analyzing AFG's portfolio.
  • Corporate Finance Departments: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Financial Consultants and Advisors: Deliver precise valuation insights for American Financial Group, Inc. (AFG) to clients.
  • Students and Instructors: Utilize real-time data to enhance learning and practice in financial modeling.
  • Finance Enthusiasts: Gain insights into the market valuation of financial services companies like AFG.

What the Template Contains

  • Historical Data: Includes American Financial Group, Inc.'s (AFG) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate American Financial Group, Inc.'s (AFG) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of American Financial Group, Inc.'s (AFG) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.