Unico American Corporation (UNAM) DCF Valuation

Unico American Corporation (UNAM) 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

Unico American Corporation (UNAM) 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:

Simplify Unico American Corporation (UNAM) valuation with this customizable DCF Calculator! Featuring real Unico American Corporation (UNAM) financials and adjustable forecast inputs, you can test scenarios and uncover Unico American Corporation (UNAM) fair value in minutes.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2017		 AY2
2018		 AY3
2019		 AY4
2020		 AY5
2021		 FY1
2022		 FY2
2023		 FY3
2024		 FY4
2025		 FY5
2026
Revenue 36.8 33.6 31.4 32.6 36.4 36.4 36.4 36.5 36.5 36.5
Revenue Growth, % 0 -8.64 -6.66 3.78 11.76 0.05922265 0.05922265 0.05922265 0.05922265 0.05922265
EBITDA .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
EBITDA, % 0 0 0 0 0 0 0 0 0 0
Depreciation .5 -.2 .6 .7 .6 .5 .5 .5 .5 .5
Depreciation, % 1.41 -0.45518 1.8 2.07 1.57 1.28 1.28 1.28 1.28 1.28
EBIT -.5 .2 -.6 -.7 -.6 -.5 -.5 -.5 -.5 -.5
EBIT, % -1.41 0.45518 -1.8 -2.07 -1.57 -1.28 -1.28 -1.28 -1.28 -1.28
Total Cash 10.4 86.5 85.7 83.6 15.2 27.0 27.0 27.0 27.0 27.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 14.5 13.5 19.4 26.2 .0
Account Receivables, % 39.48 40.05 61.94 80.45 0
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable .4 .3 .5 .4 .5 .5 .5 .5 .5 .5
Accounts Payable, % 1.19 0.93468 1.53 1.21 1.4 1.25 1.25 1.25 1.25 1.25
Capital Expenditure -60.5 -.1 -1.1 -.8 -.7 -7.9 -7.9 -7.9 -7.9 -7.9
Capital Expenditure, % -164.55 -0.28898 -3.51 -2.52 -1.88 -21.64 -21.64 -21.64 -21.64 -21.64
Tax Rate, % -8.8 -8.8 -8.8 -8.8 -8.8 -8.8 -8.8 -8.8 -8.8 -8.8
EBITAT -.5 .1 -.5 -.8 -.6 -.4 -.4 -.4 -.4 -.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -74.6 .8 -6.9 -7.8 25.6 -24.1 -7.9 -7.9 -7.9 -7.9
WACC, % 5.39 5.39 5.39 5.39 5.39 5.39 5.39 5.39 5.39 5.39
PV UFCF
SUM PV UFCF -49.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -8
Terminal Value -237
Present Terminal Value -182
Enterprise Value -231
Net Debt -15
Equity Value -216
Diluted Shares Outstanding, MM 5
Equity Value Per Share -40.68

What You Will Receive

  • Comprehensive Financial Model: Unico American Corporation’s (UNAM) actual data provides an accurate DCF valuation.
  • Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other essential parameters.
  • Real-Time Calculations: Automatic updates allow you to view results instantly as adjustments are made.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Flexible and Reusable: Designed for adaptability, enabling repeated application for in-depth forecasts.

Key Features

  • Comprehensive Financial Data: Gain access to reliable historical performance and future forecasts for Unico American Corporation (UNAM).
  • Adjustable Projection Variables: Modify highlighted fields such as WACC, growth rates, and profit margins to suit your analysis.
  • Real-Time Calculations: Enjoy automatic recalculations for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Utilize clear charts and summaries to effectively visualize your valuation outcomes.
  • Designed for All Skill Levels: A straightforward and intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based UNAM DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically computes Unico American Corporation’s intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential valuation changes.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis.

Why Choose This Calculator?

  • User-Friendly Interface: Perfect for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters to tailor your analysis effectively.
  • Real-Time Adjustments: Instantly observe changes in Unico American Corporation’s (UNAM) valuation as you modify inputs.
  • Preloaded Data: Comes with Unico American Corporation’s (UNAM) actual financial figures for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Unico American Corporation (UNAM) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Unico American Corporation (UNAM).
  • Consultants: Deliver professional valuation insights on Unico American Corporation (UNAM) to clients quickly and accurately.
  • Business Owners: Understand how companies like Unico American Corporation (UNAM) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Unico American Corporation (UNAM).

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations for Unico American Corporation (UNAM).
  • Real-World Data: Unico American Corporation’s historical and projected financials preloaded for in-depth analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Visualizations and tables for clear, actionable results.

No products were found matching.