Investors Title Company (ITIC) 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
Investors Title Company (ITIC) Bundle
Simplify Investors Title Company (ITIC) valuation with this customizable DCF Calculator! Featuring real Investors Title Company (ITIC) financials and adjustable forecast inputs, you can test scenarios and uncover Investors Title Company (ITIC) fair value in minutes.
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 | 183.5 | 236.4 | 329.5 | 283.4 | 224.8 | 243.6 | 264.0 | 286.1 | 310.1 | 336.1 |
| Revenue Growth, % | 0 | 28.83 | 39.38 | -13.99 | -20.69 | 8.38 | 8.38 | 8.38 | 8.38 | 8.38 |
| EBITDA | 39.8 | 51.9 | 87.4 | 33.7 | 30.4 | 46.6 | 50.5 | 54.7 | 59.3 | 64.2 |
| EBITDA, % | 21.7 | 21.96 | 26.52 | 11.89 | 13.5 | 19.11 | 19.11 | 19.11 | 19.11 | 19.11 |
| Depreciation | 2.3 | 2.3 | 2.4 | 3.6 | 4.1 | 2.9 | 3.2 | 3.4 | 3.7 | 4.1 |
| Depreciation, % | 1.23 | 0.95724 | 0.73931 | 1.26 | 1.83 | 1.21 | 1.21 | 1.21 | 1.21 | 1.21 |
| EBIT | 37.6 | 49.7 | 84.9 | 30.1 | 26.2 | 43.6 | 47.3 | 51.2 | 55.5 | 60.2 |
| EBIT, % | 20.47 | 21.01 | 25.78 | 10.62 | 11.67 | 17.91 | 17.91 | 17.91 | 17.91 | 17.91 |
| Total Cash | 143.7 | 146.6 | 162.9 | 192.9 | 198.1 | 168.6 | 182.7 | 198.0 | 214.6 | 232.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | 21.1 | .0 | 3.6 | 3.9 | 4.3 | 4.6 | 5.0 |
| Account Receivables, % | 0 | 0 | 0 | 7.44 | 0 | 1.49 | 1.49 | 1.49 | 1.49 | 1.49 |
| Inventories | -62.4 | -88.2 | -124.6 | -173.0 | .0 | -82.9 | -89.8 | -97.4 | -105.5 | -114.4 |
| Inventories, % | -33.99 | -37.32 | -37.82 | -61.04 | 0 | -34.03 | -34.03 | -34.03 | -34.03 | -34.03 |
| Accounts Payable | 28.3 | 36.0 | 43.9 | 47.1 | 31.9 | 36.4 | 39.5 | 42.8 | 46.4 | 50.3 |
| Accounts Payable, % | 15.43 | 15.24 | 13.31 | 16.6 | 14.18 | 14.95 | 14.95 | 14.95 | 14.95 | 14.95 |
| Capital Expenditure | -1.5 | -3.2 | -6.5 | -5.7 | -9.2 | -5.0 | -5.4 | -5.9 | -6.4 | -6.9 |
| Capital Expenditure, % | -0.8098 | -1.35 | -1.98 | -2 | -4.09 | -2.05 | -2.05 | -2.05 | -2.05 | -2.05 |
| Tax Rate, % | 17.32 | 17.32 | 17.32 | 17.32 | 17.32 | 17.32 | 17.32 | 17.32 | 17.32 | 17.32 |
| EBITAT | 29.7 | 39.4 | 67.0 | 23.9 | 21.7 | 34.8 | 37.8 | 40.9 | 44.4 | 48.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 121.1 | 72.0 | 107.2 | 52.3 | -150.5 | 116.6 | 45.2 | 49.0 | 53.1 | 57.6 |
| WACC, % | 8.02 | 8.02 | 8.02 | 8.02 | 8.02 | 8.02 | 8.02 | 8.02 | 8.02 | 8.02 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 263.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 59 | |||||||||
| Terminal Value | 976 | |||||||||
| Present Terminal Value | 663 | |||||||||
| Enterprise Value | 927 | |||||||||
| Net Debt | -18 | |||||||||
| Equity Value | 945 | |||||||||
| Diluted Shares Outstanding, MM | 2 | |||||||||
| Equity Value Per Share | 499.09 |
What You Will Receive
- Adjustable Forecast Parameters: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Comprehensive Data: Investors Title Company’s (ITIC) financial data pre-loaded to facilitate your analysis.
- Instant DCF Calculations: The template automatically computes Net Present Value (NPV) and intrinsic value for you.
- Tailored and Professional Design: A sleek Excel model that aligns with your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and optimizing your time.
Key Features
- Comprehensive Title Data: Gain access to detailed historical records and future insights specific to Investors Title Company (ITIC).
- Adjustable Risk Parameters: Modify highlighted fields such as insurance rates, coverage limits, and service fees.
- Real-Time Analytics: Instant updates to title search results, risk assessments, and financial projections.
- User-Friendly Interface: Intuitive graphs and summaries that simplify the understanding of your title insurance outcomes.
- Suitable for All Users: A straightforward design tailored for real estate professionals, investors, and homeowners.
How It Works
- Download the Template: Gain immediate access to the Excel-based ITIC DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
- Instant Calculations: The model will automatically refresh the intrinsic value of Investors Title Company (ITIC).
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Leverage the results to inform your investment or financial analysis.
Why Choose Investors Title Company (ITIC)?
- Designed for Industry Experts: A sophisticated tool tailored for real estate professionals, investors, and title agents.
- Comprehensive Data: Access to extensive historical and projected title insurance metrics for informed decision-making.
- Risk Assessment: Evaluate various scenarios and market conditions effortlessly.
- Precise Outputs: Automatically computes title insurance costs, premiums, and essential financial indicators.
- User-Friendly Interface: Intuitive guides lead you through each step of the calculation process.
Who Should Use Investors Title Company (ITIC)?
- Homebuyers: Gain peace of mind with reliable title insurance and expert guidance.
- Real Estate Agents: Enhance your client offerings with seamless title services and support.
- Mortgage Lenders: Streamline the closing process with efficient title solutions tailored to your needs.
- Investors: Protect your investments with comprehensive title coverage and risk assessment.
- Property Developers: Ensure smooth transactions and clear titles for your projects.
What the Template Contains
- Pre-Filled DCF Model: Investors Title Company’s (ITIC) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Investors Title Company’s (ITIC) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results.