First Advantage Corporation (FA) DCF Valuation

First Advantage Corporation (FA) 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

First Advantage Corporation (FA) 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:

Explore the financial outlook of First Advantage Corporation (FA) with our user-friendly DCF Calculator! Enter your predictions for growth, margins, and expenses to determine the intrinsic value of First Advantage Corporation (FA) and refine your investment approach.


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 481.8 509.2 712.3 810.0 763.8 866.1 982.1 1,113.7 1,262.9 1,432.1
Revenue Growth, % 0 5.68 39.9 13.72 -5.71 13.4 13.4 13.4 13.4 13.4
EBITDA 119.1 89.0 195.1 232.5 211.0 218.1 247.3 280.5 318.0 360.6
EBITDA, % 24.71 17.47 27.4 28.71 27.63 25.18 25.18 25.18 25.18 25.18
Depreciation 26.0 137.2 142.8 138.2 129.5 149.7 169.7 192.4 218.2 247.5
Depreciation, % 5.39 26.94 20.05 17.07 16.95 17.28 17.28 17.28 17.28 17.28
EBIT 93.1 -48.2 52.3 94.3 81.5 68.5 77.6 88.0 99.8 113.2
EBIT, % 19.33 -9.47 7.35 11.64 10.67 7.9 7.9 7.9 7.9 7.9
Total Cash 81.9 154.1 293.6 393.6 213.8 285.9 324.2 367.7 416.9 472.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 98.3 117.0 160.2 147.0 146.4
Account Receivables, % 20.4 22.99 22.49 18.15 19.17
Inventories .1 .2 .1 .1 .0 .2 .2 .2 .2 .3
Inventories, % 0.02615372 0.02985344 0.02077791 0.01740691 0 0.0188384 0.0188384 0.0188384 0.0188384 0.0188384
Accounts Payable 36.3 44.1 54.0 54.9 47.0 63.6 72.1 81.8 92.8 105.2
Accounts Payable, % 7.54 8.66 7.58 6.78 6.16 7.35 7.35 7.35 7.35 7.35
Capital Expenditure -16.7 -17.7 -23.8 -28.5 -27.7 -30.2 -34.2 -38.8 -44.0 -49.9
Capital Expenditure, % -3.47 -3.48 -3.34 -3.52 -3.63 -3.49 -3.49 -3.49 -3.49 -3.49
Tax Rate, % 23.07 23.07 23.07 23.07 23.07 23.07 23.07 23.07 23.07 23.07
EBITAT 77.5 -42.1 33.7 71.6 62.7 53.1 60.2 68.3 77.4 87.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 24.7 66.4 119.5 195.4 157.3 156.6 180.2 204.4 231.7 262.8
WACC, % 9.22 9.26 9.03 9.15 9.16 9.16 9.16 9.16 9.16 9.16
PV UFCF
SUM PV UFCF 784.5
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 273
Terminal Value 5,292
Present Terminal Value 3,413
Enterprise Value 4,198
Net Debt 354
Equity Value 3,844
Diluted Shares Outstanding, MM 146
Equity Value Per Share 26.29

What You Will Get

  • Real FA Financials: Includes historical and forecasted data for accurate valuation.
  • Adjustable Inputs: Modify WACC, tax rates, revenue growth, and capital expenditures.
  • Automatic Calculations: Intrinsic value and NPV are calculated dynamically.
  • Scenario Analysis: Test multiple scenarios to evaluate First Advantage Corporation’s future performance.
  • Clear and Intuitive Design: Built for professionals yet accessible for beginners.

Key Features

  • Customizable Forecast Inputs: Adjust essential factors such as revenue projections, EBITDA margins, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
  • High-Precision Accuracy: Leverages First Advantage Corporation’s (FA) actual financial data for dependable valuation results.
  • Streamlined Scenario Analysis: Easily evaluate varying assumptions and analyze results without hassle.
  • Efficiency Booster: Remove the complexity of constructing detailed valuation models from the ground up.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based FA DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
  3. Instant Calculations: The model automatically calculates First Advantage Corporation’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis.

Why Choose This Calculator?

  • Designed for Experts: A sophisticated tool utilized by analysts, CFOs, and consultants.
  • Comprehensive Data: First Advantage Corporation’s (FA) historical and projected financials preloaded for precision.
  • Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Clear Results: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance helps you navigate the process with ease.

Who Should Use This Product?

  • Investors: Evaluate First Advantage Corporation’s (FA) valuation prior to making investment decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and validate financial forecasts.
  • Startup Founders: Understand the valuation strategies employed by established companies like First Advantage Corporation (FA).
  • Consultants: Create comprehensive valuation reports for client engagements.
  • Students and Educators: Utilize real-world data from First Advantage Corporation (FA) to learn and teach valuation practices.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled First Advantage Corporation (FA) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models that display intrinsic value with comprehensive calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for First Advantage Corporation (FA).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy result analysis.