Globe Life Inc. (GL) DCF Valuation

Globe Life Inc. (GL) 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

Globe Life Inc. (GL) 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 Globe Life Inc. (GL) DCF Calculator enables you to evaluate Globe Life Inc. valuation using real-world financial data, providing the 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 4,527.5 4,737.9 5,112.9 5,214.9 5,447.5 5,706.5 5,977.8 6,262.0 6,559.7 6,871.6
Revenue Growth, % 0 4.65 7.91 2 4.46 4.75 4.75 4.75 4.75 4.75
EBITDA .0 .0 1,015.9 .0 .0 226.8 237.5 248.8 260.7 273.1
EBITDA, % 0 0 19.87 0 0 3.97 3.97 3.97 3.97 3.97
Depreciation 16.0 17.0 20.0 21.0 .0 17.2 18.0 18.9 19.8 20.7
Depreciation, % 0.35339 0.35881 0.39117 0.40269 0 0.30121 0.30121 0.30121 0.30121 0.30121
EBIT -16.0 -17.0 995.9 -21.0 .0 209.6 219.5 230.0 240.9 252.4
EBIT, % -0.35339 -0.35881 19.48 -0.40269 0 3.67 3.67 3.67 3.67 3.67
Total Cash 19,021.4 21,416.1 21,466.6 16,710.0 103.2 4,586.8 4,804.9 5,033.3 5,272.6 5,523.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 441.7 474.2 487.4 .0 630.2
Account Receivables, % 9.76 10.01 9.53 0 11.57
Inventories -887.8 -998.2 -999.8 -18,104.5 .0 -1,828.7 -1,915.7 -2,006.8 -2,102.2 -2,202.1
Inventories, % -19.61 -21.07 -19.55 -347.17 0 -32.05 -32.05 -32.05 -32.05 -32.05
Accounts Payable .0 399.5 412.9 509.4 514.9 407.8 427.1 447.5 468.7 491.0
Accounts Payable, % 0 8.43 8.08 9.77 9.45 7.15 7.15 7.15 7.15 7.15
Capital Expenditure -42.2 -41.8 -38.2 -27.9 -49.6 -45.7 -47.9 -50.2 -52.6 -55.1
Capital Expenditure, % -0.93214 -0.88131 -0.74799 -0.53556 -0.90964 -0.80133 -0.80133 -0.80133 -0.80133 -0.80133
Tax Rate, % 18.72 18.72 18.72 18.72 18.72 18.72 18.72 18.72 18.72 18.72
EBITAT -13.1 -13.9 813.1 -20.7 .0 178.1 186.6 195.4 204.7 214.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 406.9 438.7 796.7 17,660.9 -18,778.7 2,035.0 240.8 252.3 264.3 276.8
WACC, % 7.54 7.54 7.54 7.68 7.54 7.57 7.57 7.57 7.57 7.57
PV UFCF
SUM PV UFCF 2,692.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 282
Terminal Value 5,073
Present Terminal Value 3,523
Enterprise Value 6,215
Net Debt 2,013
Equity Value 4,203
Diluted Shares Outstanding, MM 96
Equity Value Per Share 43.61

What You Will Receive

  • Pre-Filled Financial Model: Globe Life Inc.'s (GL) actual data allows for accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, margins, WACC, and other essential factors.
  • Instantaneous Calculations: Automatic updates provide real-time results as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

  • Comprehensive DCF Calculator: Features both unlevered and levered DCF valuation models tailored for Globe Life Inc. (GL).
  • WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable parameters.
  • Customizable Forecast Assumptions: Adjust growth projections, capital expenditures, and discount rates as needed.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Globe Life Inc. (GL).
  • Interactive Dashboard and Charts: Visual representations that highlight essential valuation metrics for straightforward analysis.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Globe Life Inc.’s pre-filled financial data and forecasts.
  3. Step 3: Modify critical inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Watch the DCF model update instantly as you adjust your assumptions.
  5. Step 5: Analyze the outputs and utilize the results for your investment decisions.

Why Choose Globe Life Inc. (GL) Calculator?

  • Accuracy: Utilizes real Globe Life financial data for precise calculations.
  • Flexibility: Allows users to easily adjust and test various inputs.
  • Time-Saving: Eliminate the need to create a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use Globe Life Inc. (GL)?

  • Insurance Students: Understand underwriting principles and apply them using real-world data.
  • Academics: Integrate industry models into your curriculum or scholarly research.
  • Investors: Evaluate your investment strategies and analyze the financial performance of Globe Life Inc. (GL).
  • Financial Analysts: Enhance your analysis with a customizable financial model tailored to insurance companies.
  • Small Business Owners: Learn how large insurance firms like Globe Life Inc. (GL) manage risk and profitability.

What the Template Contains

  • Historical Data: Includes Globe Life Inc.’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Globe Life Inc.’s 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 Globe Life Inc.’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.