Univest Financial Corporation (UVSP) DCF Valuation

Univest Financial Corporation (UVSP) 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

Univest Financial Corporation (UVSP) 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 Univest Financial Corporation (UVSP) valuation with our customizable DCF Calculator! Equipped with real Univest Financial Corporation (UVSP) financial data and adjustable forecast inputs, you can explore various scenarios and determine Univest Financial Corporation (UVSP) fair value in just 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 234.7 252.7 271.6 296.2 286.1 300.9 316.6 333.0 350.4 368.6
Revenue Growth, % 0 7.69 7.49 9.05 -3.42 5.2 5.2 5.2 5.2 5.2
EBITDA 86.9 -2.2 120.0 -2.3 .0 47.9 50.4 53.0 55.7 58.6
EBITDA, % 37.04 -0.88251 44.17 -0.77047 0 15.91 15.91 15.91 15.91 15.91
Depreciation 6.9 6.0 5.6 5.8 4.6 6.6 6.9 7.3 7.7 8.1
Depreciation, % 2.93 2.37 2.08 1.94 1.62 2.19 2.19 2.19 2.19 2.19
EBIT 80.1 -8.2 114.3 -8.0 -4.6 41.3 43.4 45.7 48.1 50.6
EBIT, % 34.12 -3.26 42.09 -2.71 -1.62 13.72 13.72 13.72 13.72 13.72
Total Cash 372.1 438.5 1,207.2 503.1 249.8 293.3 308.5 324.6 341.5 359.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 170.5 .0 .0 239.5 .0
Account Receivables, % 72.66 0 0 80.86 0
Inventories -153.7 -255.2 -921.1 .0 .0 -159.8 -168.1 -176.8 -186.0 -195.7
Inventories, % -65.49 -100.98 -339.14 0 0 -53.1 -53.1 -53.1 -53.1 -53.1
Accounts Payable 44.5 52.2 46.1 14.5 28.7 43.0 45.3 47.6 50.1 52.7
Accounts Payable, % 18.97 20.66 16.96 4.88 10.04 14.3 14.3 14.3 14.3 14.3
Capital Expenditure -2.4 -3.8 -5.9 -5.2 -6.7 -5.3 -5.6 -5.9 -6.2 -6.5
Capital Expenditure, % -1.04 -1.49 -2.16 -1.76 -2.35 -1.76 -1.76 -1.76 -1.76 -1.76
Tax Rate, % 19.83 19.83 19.83 19.83 19.83 19.83 19.83 19.83 19.83 19.83
EBITAT 65.7 -6.8 91.8 -6.5 -3.7 33.5 35.2 37.1 39.0 41.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 97.8 275.1 751.4 -1,198.2 248.0 116.5 42.3 44.5 46.8 49.3
WACC, % 14.57 14.61 14.37 14.37 14.35 14.45 14.45 14.45 14.45 14.45
PV UFCF
SUM PV UFCF 216.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 50
Terminal Value 404
Present Terminal Value 205
Enterprise Value 422
Net Debt 244
Equity Value 178
Diluted Shares Outstanding, MM 30
Equity Value Per Share 6.02

What You Will Get

  • Real UVSP Financial Data: Pre-filled with Univest Financial Corporation’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Univest Financial Corporation’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Customizable Financial Inputs: Adjust essential variables such as loan growth, interest rates, and operational costs.
  • Instant Valuation Metrics: Automatically computes intrinsic value, NPV, and additional financial outputs.
  • High-Precision Analytics: Leverages Univest's actual financial data for accurate valuation insights.
  • Effortless Scenario Testing: Easily evaluate various assumptions and analyze different outcomes.
  • Efficiency Booster: Streamlines the valuation process, eliminating the need for intricate model development.

How It Works

  1. Step 1: Download the Excel file for Univest Financial Corporation (UVSP).
  2. Step 2: Review the pre-filled financial data and forecasts for Univest.
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you modify your assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment strategies.

Why Choose This Calculator for Univest Financial Corporation (UVSP)?

  • User-Friendly Interface: Crafted for both novices and seasoned professionals.
  • Customizable Inputs: Modify parameters effortlessly to suit your financial analysis.
  • Real-Time Feedback: Observe immediate changes in Univest's valuation as you adjust the variables.
  • Preloaded Data: Comes with Univest's actual financial metrics for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Finance Students: Master financial analysis techniques and apply them using real-world data.
  • Academics: Integrate advanced financial models into your research or teaching materials.
  • Investors: Validate your investment strategies and evaluate the financial performance of Univest Financial Corporation (UVSP).
  • Analysts: Enhance your analysis process with a customizable financial modeling tool tailored for UVSP.
  • Small Business Owners: Understand the financial metrics used to assess large financial institutions like Univest Financial Corporation (UVSP).

What the Template Contains

  • Pre-Filled DCF Model: Univest Financial Corporation’s (UVSP) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Univest Financial Corporation’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.