First Advantage Corporation (FA) 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
First Advantage Corporation (FA) Bundle
Explore the financial outlook of First Advantage Corporation (FA) with our user-friendly DCF Calculator! Enter your predictions for growth, margins, and expenses to determine the intrinsic value of First Advantage Corporation (FA) and refine your investment approach.
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 | 481.8 | 509.2 | 712.3 | 810.0 | 763.8 | 866.1 | 982.1 | 1,113.7 | 1,262.9 | 1,432.1 |
Revenue Growth, % | 0 | 5.68 | 39.9 | 13.72 | -5.71 | 13.4 | 13.4 | 13.4 | 13.4 | 13.4 |
EBITDA | 119.1 | 89.0 | 195.1 | 232.5 | 211.0 | 218.1 | 247.3 | 280.5 | 318.0 | 360.6 |
EBITDA, % | 24.71 | 17.47 | 27.4 | 28.71 | 27.63 | 25.18 | 25.18 | 25.18 | 25.18 | 25.18 |
Depreciation | 26.0 | 137.2 | 142.8 | 138.2 | 129.5 | 149.7 | 169.7 | 192.4 | 218.2 | 247.5 |
Depreciation, % | 5.39 | 26.94 | 20.05 | 17.07 | 16.95 | 17.28 | 17.28 | 17.28 | 17.28 | 17.28 |
EBIT | 93.1 | -48.2 | 52.3 | 94.3 | 81.5 | 68.5 | 77.6 | 88.0 | 99.8 | 113.2 |
EBIT, % | 19.33 | -9.47 | 7.35 | 11.64 | 10.67 | 7.9 | 7.9 | 7.9 | 7.9 | 7.9 |
Total Cash | 81.9 | 154.1 | 293.6 | 393.6 | 213.8 | 285.9 | 324.2 | 367.7 | 416.9 | 472.8 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 98.3 | 117.0 | 160.2 | 147.0 | 146.4 | 178.8 | 202.7 | 229.9 | 260.7 | 295.6 |
Account Receivables, % | 20.4 | 22.99 | 22.49 | 18.15 | 19.17 | 20.64 | 20.64 | 20.64 | 20.64 | 20.64 |
Inventories | .1 | .2 | .1 | .1 | .0 | .2 | .2 | .2 | .2 | .3 |
Inventories, % | 0.02615372 | 0.02985344 | 0.02077791 | 0.01740691 | 0 | 0.0188384 | 0.0188384 | 0.0188384 | 0.0188384 | 0.0188384 |
Accounts Payable | 36.3 | 44.1 | 54.0 | 54.9 | 47.0 | 63.6 | 72.1 | 81.8 | 92.8 | 105.2 |
Accounts Payable, % | 7.54 | 8.66 | 7.58 | 6.78 | 6.16 | 7.35 | 7.35 | 7.35 | 7.35 | 7.35 |
Capital Expenditure | -16.7 | -17.7 | -23.8 | -28.5 | -27.7 | -30.2 | -34.2 | -38.8 | -44.0 | -49.9 |
Capital Expenditure, % | -3.47 | -3.48 | -3.34 | -3.52 | -3.63 | -3.49 | -3.49 | -3.49 | -3.49 | -3.49 |
Tax Rate, % | 23.07 | 23.07 | 23.07 | 23.07 | 23.07 | 23.07 | 23.07 | 23.07 | 23.07 | 23.07 |
EBITAT | 77.5 | -42.1 | 33.7 | 71.6 | 62.7 | 53.1 | 60.2 | 68.3 | 77.4 | 87.8 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | 24.7 | 66.4 | 119.5 | 195.4 | 157.3 | 156.6 | 180.2 | 204.4 | 231.7 | 262.8 |
WACC, % | 9.22 | 9.26 | 9.03 | 9.15 | 9.16 | 9.16 | 9.16 | 9.16 | 9.16 | 9.16 |
PV UFCF | ||||||||||
SUM PV UFCF | 784.5 | |||||||||
Long Term Growth Rate, % | 4.00 | |||||||||
Free cash flow (T + 1) | 273 | |||||||||
Terminal Value | 5,292 | |||||||||
Present Terminal Value | 3,413 | |||||||||
Enterprise Value | 4,198 | |||||||||
Net Debt | 354 | |||||||||
Equity Value | 3,844 | |||||||||
Diluted Shares Outstanding, MM | 146 | |||||||||
Equity Value Per Share | 26.29 |
What You Will Get
- Real FA Financials: Includes historical and forecasted data for accurate valuation.
- Adjustable Inputs: Modify WACC, tax rates, revenue growth, and capital expenditures.
- Automatic Calculations: Intrinsic value and NPV are calculated dynamically.
- Scenario Analysis: Test multiple scenarios to evaluate First Advantage Corporation’s future performance.
- Clear and Intuitive Design: Built for professionals yet accessible for beginners.
Key Features
- Customizable Forecast Inputs: Adjust essential factors such as revenue projections, EBITDA margins, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
- High-Precision Accuracy: Leverages First Advantage Corporation’s (FA) actual financial data for dependable valuation results.
- Streamlined Scenario Analysis: Easily evaluate varying assumptions and analyze results without hassle.
- Efficiency Booster: Remove the complexity of constructing detailed valuation models from the ground up.
How It Works
- Download the Template: Gain immediate access to the Excel-based FA DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
- Instant Calculations: The model automatically calculates First Advantage Corporation’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis.
Why Choose This Calculator?
- Designed for Experts: A sophisticated tool utilized by analysts, CFOs, and consultants.
- Comprehensive Data: First Advantage Corporation’s (FA) historical and projected financials preloaded for precision.
- Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Clear Results: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance helps you navigate the process with ease.
Who Should Use This Product?
- Investors: Evaluate First Advantage Corporation’s (FA) valuation prior to making investment decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and validate financial forecasts.
- Startup Founders: Understand the valuation strategies employed by established companies like First Advantage Corporation (FA).
- Consultants: Create comprehensive valuation reports for client engagements.
- Students and Educators: Utilize real-world data from First Advantage Corporation (FA) to learn and teach valuation practices.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled First Advantage Corporation (FA) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models that display intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for First Advantage Corporation (FA).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy result analysis.