Manulife Financial Corporation (MFC) DCF Valuation

Manulife Financial Corporation (MFC) 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

Manulife Financial Corporation (MFC) 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:

As an investor or analyst, the Manulife Financial Corporation (MFC) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from Manulife Financial Corporation, you can adjust forecasts and instantly 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 54,016.8 53,530.2 41,536.1 10,608.7 29,367.0 29,531.0 29,695.9 29,861.7 30,028.5 30,196.2
Revenue Growth, % 0 -0.90077 -22.41 -74.46 176.82 0.55847 0.55847 0.55847 0.55847 0.55847
EBITDA 5,667.4 5,974.9 6,708.5 -1,088.4 5,960.3 2,825.6 2,841.4 2,857.3 2,873.2 2,889.3
EBITDA, % 10.49 11.16 16.15 -10.26 20.3 9.57 9.57 9.57 9.57 9.57
Depreciation 434.5 455.3 367.2 360.2 403.3 431.6 434.0 436.5 438.9 441.3
Depreciation, % 0.8044 0.85061 0.88401 3.4 1.37 1.46 1.46 1.46 1.46 1.46
EBIT 5,232.9 5,519.5 6,341.4 -1,448.6 5,557.0 2,394.0 2,407.4 2,420.8 2,434.3 2,447.9
EBIT, % 9.69 10.31 15.27 -13.65 18.92 8.11 8.11 8.11 8.11 8.11
Total Cash 14,090.4 18,162.7 15,682.7 13,294.2 14,116.7 14,519.9 14,601.0 14,682.5 14,764.5 14,847.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 961.3 1,002.3 898.2 1,005.1 .0
Account Receivables, % 1.78 1.87 2.16 9.47 0
Inventories -17,145.1 -21,605.5 -18,872.1 -15,590.3 .0 -12,848.2 -12,919.9 -12,992.1 -13,064.6 -13,137.6
Inventories, % -31.74 -40.36 -45.44 -146.96 0 -43.51 -43.51 -43.51 -43.51 -43.51
Accounts Payable 7,479.7 7,973.2 8,422.3 9,469.0 .0 8,166.8 8,212.4 8,258.3 8,304.4 8,350.8
Accounts Payable, % 13.85 14.89 20.28 89.26 0 27.66 27.66 27.66 27.66 27.66
Capital Expenditure 55,952.0 .0 16,832.1 12,634.1 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 103.58 0 40.52 119.09 0 0 0 0 0 0
Tax Rate, % 15.33 15.33 15.33 15.33 15.33 15.33 15.33 15.33 15.33 15.33
EBITAT 4,432.8 4,341.6 5,195.6 -969.4 4,705.2 1,900.3 1,910.9 1,921.6 1,932.3 1,943.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 84,482.8 9,709.8 20,214.7 9,683.0 -18,945.8 22,444.0 2,457.3 2,471.0 2,484.8 2,498.7
WACC, % 9.57 9.47 9.53 9.28 9.57 9.48 9.48 9.48 9.48 9.48
PV UFCF
SUM PV UFCF 27,750.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 2,549
Terminal Value 34,053
Present Terminal Value 21,647
Enterprise Value 49,397
Net Debt -998
Equity Value 50,395
Diluted Shares Outstanding, MM 1,838
Equity Value Per Share 27.42

What You Will Get

  • Pre-Filled Financial Model: Manulife Financial Corporation’s (MFC) actual data enables precise DCF valuation.
  • Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers specific to (MFC).
  • Instant Calculations: Automatic updates ensure you see results as you make changes to (MFC) data.
  • Investor-Ready Template: A refined Excel file designed for professional-grade valuation of (MFC).
  • Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts on (MFC).

Key Features

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

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Manulife Financial Corporation’s pre-filled financial data and forecasts.
  3. Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Watch the DCF model update instantly as you tweak assumptions.
  5. Step 5: Analyze the outputs and use the results for investment decisions regarding Manulife Financial Corporation (MFC).

Why Choose This Calculator for Manulife Financial Corporation (MFC)?

  • All-in-One Solution: Offers DCF, WACC, and financial ratio analyses tailored for MFC.
  • Flexible Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Manulife’s intrinsic value and Net Present Value.
  • Data Ready: Comes with historical and projected data for precise calculations.
  • High Standards: Perfect for financial analysts, investors, and business advisors focused on MFC.

Who Should Use This Product?

  • Investors: Accurately estimate Manulife Financial Corporation’s (MFC) fair value before making investment decisions.
  • CFOs: Leverage a professional-grade DCF model for financial reporting and analysis specific to Manulife Financial Corporation (MFC).
  • Consultants: Quickly adapt the template for valuation reports tailored for Manulife Financial Corporation (MFC) clients.
  • Entrepreneurs: Gain insights into financial modeling practices used by leading financial institutions like Manulife Financial Corporation (MFC).
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies applicable to Manulife Financial Corporation (MFC).

What the Template Contains

  • Preloaded MFC Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.