Palomar Holdings, Inc. (PLMR) DCF Valuation

Palomar Holdings, Inc. (PLMR) 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

Palomar Holdings, Inc. (PLMR) 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:

Simplify Palomar Holdings, Inc. (PLMR) valuation with this customizable DCF Calculator! Featuring real Palomar Holdings, Inc. (PLMR) financials and adjustable forecast inputs, you can test scenarios and uncover Palomar Holdings, Inc. (PLMR) 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 113.3 168.5 247.8 327.1 375.9 510.1 692.0 938.9 1,273.9 1,728.5
Revenue Growth, % 0 48.69 47.09 32 14.93 35.68 35.68 35.68 35.68 35.68
EBITDA 19.4 7.6 60.7 72.5 111.9 100.0 135.7 184.1 249.7 338.8
EBITDA, % 17.09 4.49 24.49 22.18 29.77 19.6 19.6 19.6 19.6 19.6
Depreciation .2 1.3 3.5 4.1 4.5 5.0 6.7 9.1 12.4 16.8
Depreciation, % 0.19065 0.79305 1.43 1.26 1.2 0.97397 0.97397 0.97397 0.97397 0.97397
EBIT 19.1 6.2 57.1 68.4 107.4 95.0 128.9 174.9 237.3 322.0
EBIT, % 16.9 3.69 23.06 20.92 28.57 18.63 18.63 18.63 18.63 18.63
Total Cash 250.3 431.5 483.0 583.2 51.5 422.0 572.6 776.9 1,054.1 1,430.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 0 0 0 0
Inventories -80.3 -96.5 -162.7 .0 .0 -197.7 -268.2 -363.9 -493.8 -669.9
Inventories, % -70.85 -57.3 -65.64 0 0 -38.76 -38.76 -38.76 -38.76 -38.76
Accounts Payable 24.9 43.0 58.7 171.9 224.1 187.1 253.8 344.4 467.3 634.0
Accounts Payable, % 22.01 25.5 23.71 52.55 59.62 36.68 36.68 36.68 36.68 36.68
Capital Expenditure -2.9 -4.1 -4.9 -5.9 -6.8 -10.8 -14.6 -19.9 -26.9 -36.5
Capital Expenditure, % -2.58 -2.42 -1.96 -1.81 -1.8 -2.11 -2.11 -2.11 -2.11 -2.11
Tax Rate, % 23.58 23.58 23.58 23.58 23.58 23.58 23.58 23.58 23.58 23.58
EBITAT 11.2 6.3 45.8 52.8 82.1 74.6 101.2 137.4 186.4 252.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 113.7 37.8 126.5 1.5 132.1 229.4 230.6 312.9 424.5 576.0
WACC, % 5.99 6.04 6.02 6.01 6.01 6.01 6.01 6.01 6.01 6.01
PV UFCF
SUM PV UFCF 1,450.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 588
Terminal Value 14,636
Present Terminal Value 10,930
Enterprise Value 12,380
Net Debt 1
Equity Value 12,379
Diluted Shares Outstanding, MM 25
Equity Value Per Share 488.77

What You Will Get

  • Real Palomar Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Palomar Holdings, Inc. (PLMR).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Palomar Holdings, Inc. (PLMR).
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Palomar Holdings, Inc. (PLMR)’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Palomar Holdings, Inc. (PLMR).
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Palomar Holdings, Inc. (PLMR).

Key Features

  • Comprehensive Data: Palomar Holdings, Inc.'s historical financial statements and pre-filled forecasts.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Calculations: Observe Palomar's intrinsic value update instantly.
  • Visual Performance Metrics: Dashboard charts illustrate valuation results and essential indicators.
  • Designed for Precision: A professional-grade tool tailored for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Palomar Holdings data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Palomar Holdings' intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose Palomar Holdings, Inc. (PLMR)?

  • Comprehensive Coverage: Benefit from a wide range of insurance solutions tailored to your needs.
  • Financial Strength: Backed by solid financials, ensuring reliability and stability.
  • Innovative Solutions: Leverage cutting-edge technology for efficient claims processing and customer service.
  • Expertise You Can Trust: Our team of professionals brings years of industry experience to the table.
  • Client-Centric Approach: We prioritize your needs, providing personalized service and support.

Who Should Use This Product?

  • Investors: Evaluate Palomar Holdings, Inc.'s (PLMR) market position before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts for Palomar Holdings, Inc. (PLMR).
  • Startup Founders: Gain insights into the valuation strategies of established companies like Palomar Holdings, Inc. (PLMR).
  • Consultants: Create comprehensive valuation analyses and reports for clients involving Palomar Holdings, Inc. (PLMR).
  • Students and Educators: Utilize real-time data to explore and teach valuation practices related to Palomar Holdings, Inc. (PLMR).

What the Template Contains

  • Pre-Filled DCF Model: Palomar Holdings, Inc.’s (PLMR) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Palomar Holdings, Inc.’s (PLMR) 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.

No products were found matching.