Aflac Incorporated (AFL) DCF Valuation

Aflac Incorporated (AFL) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Aflac Incorporated (AFL) 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:

If you’re an investor or analyst, this Aflac Incorporated (AFL) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from Aflac, you can adjust forecasts and immediately observe the effects.


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 22,307.0 22,147.0 22,106.0 19,140.0 18,701.0 17,924.3 17,179.8 16,466.3 15,782.4 15,126.9
Revenue Growth, % 0 -0.71726 -0.18513 -13.42 -2.29 -4.15 -4.15 -4.15 -4.15 -4.15
EBITDA .0 4,427.0 5,605.0 5,140.0 5,496.0 3,641.8 3,490.5 3,345.6 3,206.6 3,073.4
EBITDA, % 0 19.99 25.36 26.85 29.39 20.32 20.32 20.32 20.32 20.32
Depreciation 41.0 41.0 45.0 45.0 39.0 36.4 34.9 33.5 32.1 30.7
Depreciation, % 0.1838 0.18513 0.20356 0.23511 0.20854 0.20323 0.20323 0.20323 0.20323 0.20323
EBIT -41.0 4,386.0 5,560.0 5,095.0 5,457.0 3,605.4 3,455.6 3,312.1 3,174.5 3,042.7
EBIT, % -0.1838 19.8 25.15 26.62 29.18 20.11 20.11 20.11 20.11 20.11
Total Cash 96,158.0 111,023.0 103,747.0 79,684.0 28,223.0 17,924.3 17,179.8 16,466.3 15,782.4 15,126.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 828.0 796.0 693.0 647.0 .0
Account Receivables, % 3.71 3.59 3.13 3.38 0
Inventories -7,378.0 -7,842.0 -7,496.0 -7,229.0 .0 -5,024.6 -4,815.9 -4,615.9 -4,424.2 -4,240.4
Inventories, % -33.07 -35.41 -33.91 -37.77 0 -28.03 -28.03 -28.03 -28.03 -28.03
Accounts Payable .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Accounts Payable, % 0 0 0 0 0 0 0 0 0 0
Capital Expenditure .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 0 0 0 0 0 0 0 0 0 0
Tax Rate, % 11.46 11.46 11.46 11.46 11.46 11.46 11.46 11.46 11.46 11.46
EBITAT -30.5 5,038.8 4,420.2 4,623.1 4,831.7 3,123.0 2,993.3 2,869.0 2,749.8 2,635.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 6,560.5 5,575.8 4,222.2 4,447.1 -1,711.3 7,688.6 2,840.1 2,722.2 2,609.1 2,500.7
WACC, % 8.37 8.49 8.39 8.45 8.44 8.43 8.43 8.43 8.43 8.43
PV UFCF
SUM PV UFCF 15,198.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 2,551
Terminal Value 39,684
Present Terminal Value 26,480
Enterprise Value 41,678
Net Debt 3,058
Equity Value 38,620
Diluted Shares Outstanding, MM 599
Equity Value Per Share 64.50

What You Will Receive

  • Comprehensive Financial Model: Aflac’s real data provides an accurate DCF valuation.
  • Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Immediate Calculations: Real-time updates allow you to see results instantly as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Adaptable and Repeatable: Designed for versatility, enabling frequent use for in-depth forecasts.

Key Features

  • 🔍 Real-Life AFL Financials: Pre-filled historical and projected data for Aflac Incorporated (AFL).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Aflac’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Aflac’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Aflac Incorporated’s (AFL) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the key metrics.
  • Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view the recalibrated results, including Aflac Incorporated’s (AFL) intrinsic value.
  • Step 5: Utilize the outputs to make informed investment decisions or create comprehensive reports.

Why Choose This Calculator for Aflac Incorporated (AFL)?

  • Precision: Utilizes authentic Aflac financial data for reliable results.
  • Versatility: Allows users to easily adjust and experiment with various inputs.
  • Efficiency: Eliminate the need to create a DCF model from the ground up.
  • Expert-Level: Crafted with the accuracy and usability expected by CFOs.
  • Intuitive: Simple to navigate, suitable for users without extensive financial modeling skills.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive valuation models for assessing Aflac Incorporated's (AFL) stock performance.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the company.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in Aflac Incorporated (AFL).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling related to Aflac Incorporated (AFL).
  • Insurance Industry Analysts: Gain insights into how insurance companies like Aflac Incorporated (AFL) are valued in the financial markets.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Aflac Incorporated (AFL) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Aflac Incorporated (AFL).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.