CNA Financial Corporation (CNA) DCF Valuation

CNA Financial Corporation (CNA) 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

CNA Financial Corporation (CNA) 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:

Gain insight into your CNA Financial Corporation (CNA) valuation analysis with our sophisticated DCF Calculator! Preloaded with real CNA data, this Excel template enables you to adjust forecasts and assumptions to determine CNA's intrinsic value with accuracy.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020
AY2
2021
AY3
2022
AY4
2023
AY5
2024
FY1
2025
FY2
2026
FY3
2027
FY4
2028
FY5
2029
Revenue 10,808.0 11,908.0 11,879.0 11,879.0 13,299.0 14,026.7 14,794.3 15,603.8 16,457.6 17,358.2
Revenue Growth, % 0 10.18 -0.24353 0 11.95 5.47 5.47 5.47 5.47 5.47
EBITDA 1,422.0 1,003.0 1,651.0 977.0 1,718.0 1,588.4 1,675.3 1,767.0 1,863.7 1,965.7
EBITDA, % 13.16 8.42 13.9 8.22 12.92 11.32 11.32 11.32 11.32 11.32
Depreciation 68.0 60.0 54.0 51.0 73.0 72.0 75.9 80.1 84.5 89.1
Depreciation, % 0.62916 0.50386 0.45458 0.42933 0.54891 0.51317 0.51317 0.51317 0.51317 0.51317
EBIT 1,354.0 943.0 1,597.0 926.0 1,645.0 1,516.4 1,599.4 1,686.9 1,779.2 1,876.6
EBIT, % 12.53 7.92 13.44 7.8 12.37 10.81 10.81 10.81 10.81 10.81
Total Cash 2,326.0 2,526.0 2,307.0 2,307.0 42,935.0 5,093.8 5,372.5 5,666.5 5,976.6 6,303.6
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 -6,324.0 -6,771.0 -7,472.0 -15,442.0 .0 -7,806.5 -8,233.7 -8,684.3 -9,159.5 -9,660.7
Inventories, % -58.51 -56.86 -62.9 -129.99 0 -55.65 -55.65 -55.65 -55.65 -55.65
Accounts Payable -17,579.0 -18,293.0 .0 -16,704.0 .0 -8,416.0 -8,876.6 -9,362.3 -9,874.6 -10,414.9
Accounts Payable, % -162.65 -153.62 0 -140.62 0 -60 -60 -60 -60 -60
Capital Expenditure -23.0 -26.0 -52.0 -52.0 -90.0 -55.6 -58.7 -61.9 -65.3 -68.9
Capital Expenditure, % -0.21281 -0.21834 -0.43775 -0.43775 -0.67674 -0.39668 -0.39668 -0.39668 -0.39668 -0.39668
Tax Rate, % 20.62 20.62 20.62 20.62 20.62 20.62 20.62 20.62 20.62 20.62
EBITAT 1,138.0 763.8 1,320.7 584.2 1,305.8 1,183.5 1,248.2 1,316.5 1,388.6 1,464.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -10,072.0 530.8 20,316.7 -8,150.8 2,550.8 590.3 1,232.1 1,299.5 1,370.6 1,445.6
WACC, % 6.89 6.87 6.88 6.72 6.85 6.84 6.84 6.84 6.84 6.84
PV UFCF
SUM PV UFCF 4,787.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,475
Terminal Value 30,453
Present Terminal Value 21,874
Enterprise Value 26,661
Net Debt 2,686
Equity Value 23,975
Diluted Shares Outstanding, MM 272
Equity Value Per Share 88.08

What You Will Receive

  • Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-loaded real CNA financials.
  • Authentic Data: Historical performance data and forward-looking projections (highlighted in the yellow cells).
  • Forecast Adaptability: Modify forecasting parameters such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect the valuation of CNA Financial Corporation (CNA).
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Layout: Organized for simplicity and usability, complete with step-by-step guidance.

Key Features

  • Accurate CNA Financials: Gain access to reliable pre-loaded historical data and future forecasts.
  • Adjustable Forecast Parameters: Modify highlighted cells for key metrics like WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic adjustments for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
  • Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring CNA Financial Corporation's (CNA) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth projections, WACC, and capital expenditures.
  • 3. View Results in Real-Time: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation outcomes.
  • 5. Present with Assurance: Share professional valuation insights to bolster your decision-making process.

Why Choose This Calculator for CNA Financial Corporation (CNA)?

  • Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
  • Accurate Financial Data: CNA’s historical and projected financials are preloaded for precise calculations.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Insightful Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly: Comprehensive step-by-step instructions to facilitate the calculation process.

Who Should Use This Product?

  • Investors: Evaluate CNA Financial Corporation’s (CNA) valuation when considering stock transactions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts for CNA.
  • Startup Founders: Understand the valuation strategies of established firms like CNA Financial Corporation.
  • Consultants: Provide detailed valuation assessments for clients focused on CNA (CNA).
  • Students and Educators: Utilize actual data from CNA to practice and instruct on valuation principles.

What the Template Contains

  • Pre-Filled Data: Includes CNA Financial Corporation's 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 CNA Financial Corporation's profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.