Genworth Financial, Inc. (GNW) DCF Valuation

Genworth Financial, Inc. (GNW) 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

Genworth Financial, Inc. (GNW) 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:

Streamline Genworth Financial, Inc. (GNW) valuation with this customizable DCF Calculator! Featuring real Genworth Financial, Inc. (GNW) financials and adjustable forecast inputs, you can test scenarios and uncover Genworth Financial, Inc. (GNW) 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 8,096.0 8,658.0 7,832.0 7,507.0 7,488.0 7,356.9 7,228.2 7,101.6 6,977.3 6,855.2
Revenue Growth, % 0 6.94 -9.54 -4.15 -0.2531 -1.75 -1.75 -1.75 -1.75 -1.75
EBITDA 1,032.0 1,165.0 1,385.0 1,517.0 461.0 1,033.7 1,015.6 997.8 980.3 963.2
EBITDA, % 12.75 13.46 17.68 20.21 6.16 14.05 14.05 14.05 14.05 14.05
Depreciation 79.0 42.0 44.0 46.0 262.0 90.3 88.7 87.1 85.6 84.1
Depreciation, % 0.97579 0.4851 0.5618 0.61276 3.5 1.23 1.23 1.23 1.23 1.23
EBIT 953.0 1,123.0 1,341.0 1,471.0 199.0 943.4 926.9 910.7 894.7 879.1
EBIT, % 11.77 12.97 17.12 19.6 2.66 12.82 12.82 12.82 12.82 12.82
Total Cash 63,919.0 80,567.0 74,496.0 61,390.0 3,587.0 6,590.4 6,475.0 6,361.7 6,250.4 6,140.9
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 -5,429.0 -3,216.0 -3,717.0 -79,702.0 .0 -3,702.9 -3,638.1 -3,574.4 -3,511.9 -3,450.4
Inventories, % -67.06 -37.14 -47.46 -1061.7 0 -50.33 -50.33 -50.33 -50.33 -50.33
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 .0 267.0 .0 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 0 3.08 0 0 0 0 0 0 0 0
Tax Rate, % 74.92 74.92 74.92 74.92 74.92 74.92 74.92 74.92 74.92 74.92
EBITAT 692.7 828.9 965.2 916.0 49.9 577.0 566.9 557.0 547.3 537.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 6,200.7 -1,075.1 1,510.2 76,947.0 -79,390.1 4,370.2 590.8 580.5 570.3 560.3
WACC, % 7.8 7.83 7.78 7.55 6.65 7.52 7.52 7.52 7.52 7.52
PV UFCF
SUM PV UFCF 5,859.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 572
Terminal Value 10,353
Present Terminal Value 7,205
Enterprise Value 13,064
Net Debt -631
Equity Value 13,695
Diluted Shares Outstanding, MM 475
Equity Value Per Share 28.84

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real GNW financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on Genworth Financial’s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Real-Life GNW Data: Pre-filled with Genworth Financial’s historical financials and forward-looking projections.
  • Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Genworth Financial’s data included.
  • Step 2: Review the pre-filled sheets to grasp the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including Genworth Financial’s intrinsic value.
  • Step 5: Make well-informed investment choices or create reports using the outputs.

Why Choose This Calculator for Genworth Financial, Inc. (GNW)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Genworth.
  • Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Genworth's intrinsic value and Net Present Value.
  • Preloaded Information: Historical and projected data provide reliable starting figures.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business consultants focusing on Genworth.

Who Should Use This Product?

  • Investors: Accurately assess Genworth Financial’s fair value before making investment decisions.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis.
  • Consultants: Easily customize the template for valuation reports tailored to clients.
  • Entrepreneurs: Gain insights into financial modeling practices used by leading financial firms.
  • Educators: Employ it as a teaching resource to illustrate valuation methodologies.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations specific to Genworth Financial, Inc. (GNW).
  • Real-World Data: Genworth’s historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.

No products were found matching.