First American Financial Corporation (FAF) 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 American Financial Corporation (FAF) Bundle
Evaluate the financial outlook of First American Financial Corporation (FAF) like a pro! This FAF DCF Calculator comes with pre-filled financial data and offers full flexibility to modify revenue growth, WACC, margins, and other crucial assumptions to align with your 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 | 6,202.1 | 7,086.7 | 9,221.0 | 7,605.0 | 938.5 | 795.8 | 674.9 | 572.3 | 485.3 | 411.5 |
Revenue Growth, % | 0 | 14.26 | 30.12 | -17.53 | -87.66 | -15.2 | -15.2 | -15.2 | -15.2 | -15.2 |
EBITDA | 1,034.0 | 1,129.7 | .0 | 585.7 | 595.4 | 165.1 | 140.0 | 118.8 | 100.7 | 85.4 |
EBITDA, % | 16.67 | 15.94 | 0 | 7.7 | 63.44 | 20.75 | 20.75 | 20.75 | 20.75 | 20.75 |
Depreciation | 129.0 | 149.0 | 158.0 | 167.0 | 188.5 | 44.8 | 38.0 | 32.3 | 27.3 | 23.2 |
Depreciation, % | 2.08 | 2.1 | 1.71 | 2.2 | 20.09 | 5.64 | 5.64 | 5.64 | 5.64 | 5.64 |
EBIT | 905.0 | 980.7 | -158.0 | 418.7 | 406.9 | 120.3 | 102.0 | 86.5 | 73.4 | 62.2 |
EBIT, % | 14.59 | 13.84 | -1.71 | 5.51 | 43.36 | 15.12 | 15.12 | 15.12 | 15.12 | 15.12 |
Total Cash | 1,530.4 | 1,275.5 | 1,228.0 | 1,224.0 | 3,605.3 | 273.9 | 232.3 | 197.0 | 167.0 | 141.6 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 324.4 | 1,134.0 | 441.0 | 389.1 | .0 | 49.6 | 42.0 | 35.6 | 30.2 | 25.6 |
Account Receivables, % | 5.23 | 16 | 4.78 | 5.12 | 0 | 6.23 | 6.23 | 6.23 | 6.23 | 6.23 |
Inventories | -2,359.8 | -2,611.3 | -2,423.0 | 8,564.0 | .0 | -1.9 | -1.6 | -1.3 | -1.1 | -1.0 |
Inventories, % | -38.05 | -36.85 | -26.28 | 112.61 | 0 | -0.23491 | -0.23491 | -0.23491 | -0.23491 | -0.23491 |
Accounts Payable | 58.6 | 56.0 | 87.0 | 51.0 | 63.3 | 16.1 | 13.6 | 11.6 | 9.8 | 8.3 |
Accounts Payable, % | 0.94446 | 0.79071 | 0.9435 | 0.67061 | 6.74 | 2.02 | 2.02 | 2.02 | 2.02 | 2.02 |
Capital Expenditure | -107.0 | -114.1 | -161.0 | -260.0 | -263.4 | -58.2 | -49.4 | -41.9 | -35.5 | -30.1 |
Capital Expenditure, % | -1.72 | -1.61 | -1.75 | -3.42 | -28.07 | -7.31 | -7.31 | -7.31 | -7.31 | -7.31 |
Tax Rate, % | 20.99 | 20.99 | 20.99 | 20.99 | 20.99 | 20.99 | 20.99 | 20.99 | 20.99 | 20.99 |
EBITAT | 707.4 | 739.3 | -119.4 | 337.8 | 321.5 | 93.5 | 79.3 | 67.3 | 57.0 | 48.4 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | 2,823.5 | 213.6 | 413.2 | -10,726.3 | 9,212.0 | -14.7 | 72.8 | 61.7 | 52.4 | 44.4 |
WACC, % | 10.07 | 10.02 | 10.03 | 10.11 | 10.08 | 10.06 | 10.06 | 10.06 | 10.06 | 10.06 |
PV UFCF | ||||||||||
SUM PV UFCF | 156.2 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 45 | |||||||||
Terminal Value | 562 | |||||||||
Present Terminal Value | 348 | |||||||||
Enterprise Value | 504 | |||||||||
Net Debt | -2,211 | |||||||||
Equity Value | 2,715 | |||||||||
Diluted Shares Outstanding, MM | 105 | |||||||||
Equity Value Per Share | 25.96 |
What You Will Get
- Real FAF 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 American Financial Corporation’s future performance.
- Clear and Intuitive Design: Built for professionals yet accessible for beginners.
Key Features
- Comprehensive Historical Data: First American Financial Corporation’s (FAF) extensive financial records and pre-populated projections.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Real-Time Valuation: Instantly view the recalculated intrinsic value of First American Financial Corporation (FAF).
- Intuitive Visual Representations: Interactive dashboard charts illustrate valuation outcomes and essential metrics.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- Download: Obtain the pre-prepared Excel file containing First American Financial Corporation’s (FAF) financial data.
- Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and compare results immediately.
- Make Decisions: Leverage the valuation outcomes to inform your investment strategy.
Why Choose This Calculator for First American Financial Corporation (FAF)?
- Accurate Data: Utilize real First American Financial Corporation (FAF) financials for dependable valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations streamline your process, removing the need to start from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and financial consultants.
- User-Friendly: An intuitive design and guided instructions ensure accessibility for all users.
Who Should Use This Product?
- Real Estate Professionals: Develop comprehensive valuation models for property analysis.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions.
- Consultants and Advisors: Deliver precise valuation insights for First American Financial Corporation (FAF).
- Students and Educators: Utilize real-world data to enhance learning in financial modeling.
- Financial Analysts: Gain insights into how companies like First American Financial Corporation (FAF) are valued in the market.
What the Template Contains
- Preloaded FAF Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.