Citizens, Inc. (CIA) DCF Valuation

Citizens, Inc. (CIA) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Citizens, Inc. (CIA) 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:

Enhance your investment strategies with the Citizens, Inc. (CIA) DCF Calculator! Review authentic Citizens financial data, adjust growth projections and expenses, and instantly observe how these alterations affect the intrinsic value of Citizens, Inc. (CIA).


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 250.5 238.9 250.5 232.5 240.7 238.6 236.5 234.5 232.5 230.5
Revenue Growth, % 0 -4.67 4.89 -7.19 3.51 -0.86419 -0.86419 -0.86419 -0.86419 -0.86419
EBITDA 9.0 .0 -5.5 27.9 27.3 11.8 11.7 11.6 11.5 11.4
EBITDA, % 3.58 0 -2.21 12 11.34 4.94 4.94 4.94 4.94 4.94
Depreciation 3.2 3.2 2.3 1.2 1.1 2.2 2.1 2.1 2.1 2.1
Depreciation, % 1.29 1.36 0.93636 0.49758 0.46493 0.90826 0.90826 0.90826 0.90826 0.90826
EBIT 5.7 -3.2 -7.9 26.8 26.2 9.6 9.5 9.5 9.4 9.3
EBIT, % 2.29 -1.36 -3.15 11.51 10.88 4.03 4.03 4.03 4.03 4.03
Total Cash 1,425.5 1,523.5 1,497.9 1,203.8 25.1 195.9 194.2 192.5 190.8 189.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 16.4 17.1 17.0 17.0 4.3
Account Receivables, % 6.53 7.14 6.8 7.31 1.8
Inventories -201.0 -77.3 -95.8 -76.0 .0 -87.6 -86.8 -86.1 -85.3 -84.6
Inventories, % -80.23 -32.36 -38.22 -32.67 0 -36.7 -36.7 -36.7 -36.7 -36.7
Accounts Payable 8.1 13.2 14.6 9.9 6.6 10.3 10.2 10.1 10.0 9.9
Accounts Payable, % 3.22 5.53 5.82 4.25 2.76 4.32 4.32 4.32 4.32 4.32
Capital Expenditure -.5 -.2 -1.0 -.1 -.4 -.4 -.4 -.4 -.4 -.4
Capital Expenditure, % -0.20396 -0.09252437 -0.40192 -0.04300631 -0.18365 -0.18501 -0.18501 -0.18501 -0.18501 -0.18501
Tax Rate, % 6.64 6.64 6.64 6.64 6.64 6.64 6.64 6.64 6.64 6.64
EBITAT -1.4 -2.9 -59.2 28.4 24.4 7.4 7.3 7.2 7.2 7.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 194.1 -119.1 -38.0 5.0 -41.5 90.5 8.3 8.2 8.1 8.1
WACC, % 5.18 5.34 5.36 5.36 5.34 5.31 5.31 5.31 5.31 5.31
PV UFCF
SUM PV UFCF 113.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 8
Terminal Value 248
Present Terminal Value 192
Enterprise Value 305
Net Debt -27
Equity Value 332
Diluted Shares Outstanding, MM 51
Equity Value Per Share 6.55

What You Will Get

  • Real CIA Financial Data: Pre-filled with Citizens, Inc.'s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Citizens, Inc.'s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive Data: Citizens, Inc.'s (CIA) historical financial statements and pre-filled projections.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Insights: Watch Citizens, Inc.'s (CIA) intrinsic value update instantly as you modify inputs.
  • Intuitive Visualizations: Dashboard graphs illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.

How It Works

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

Why Choose This Calculator for Citizens, Inc. (CIA)?

  • Accurate Data: Authentic Citizens, Inc. financials provide dependable valuation outcomes.
  • Customizable: Tailor essential parameters like growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Ready-made calculations remove the hassle of starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the finance sector.
  • User-Friendly: Easy-to-navigate design and clear instructions make it accessible for all users.

Who Should Use This Product?

  • Individual Investors: Gain insights to make informed decisions about buying or selling Citizens, Inc. (CIA) stock.
  • Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for Citizens, Inc. (CIA).
  • Consultants: Provide clients with accurate and timely valuation insights regarding Citizens, Inc. (CIA).
  • Business Owners: Learn how companies like Citizens, Inc. (CIA) are valued to inform your own business strategies.
  • Finance Students: Explore valuation methodologies using real-time data and case studies related to Citizens, Inc. (CIA).

What the Template Contains

  • Pre-Filled Data: Includes Citizens, Inc.'s (CIA) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Citizens, Inc.'s (CIA) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.