Aflac Incorporated (AFL) DCF Valuation

Aflac Incorporated (AFL) DCF Valuation

US | Financial Services | Insurance - Life | NYSE
Aflac Incorporated (AFL) DCF Valuation

Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets

Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur

Pré-Construits Pour Une Utilisation Rapide Et Efficace

Compatible MAC/PC, entièrement débloqué

Aucune Expertise N'Est Requise; Facile À Suivre

Aflac Incorporated (AFL) Bundle

Get Full Bundle:
$25 $15
$9 $7
$9 $7
$9 $7
$9 $7
$9 $7
$9 $7
$9 $7
$9 $7

TOTAL:

If you’re an investor or analyst, this Aflac Incorporated (AFL) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from Aflac, you can adjust forecasts and immediately observe the effects.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2021
AY2
2022
AY3
2023
AY4
2024
AY5
2025
FY1
2026
FY2
2027
FY3
2028
FY4
2029
FY5
2030
Revenue 21,546.0 19,151.0 18,841.0 19,128.0 17,438.0 16,008.6 14,791.1 13,747.5 12,847.5 12,067.2
Revenue Growth, % 0 -11.12 -1.62 1.52 -8.84 -8.2 -7.61 -7.06 -6.55 -6.07
EBITDA 5,208.0 4,869.0 5,262.0 6,417.0 5,525.0 5,420.8 5,320.4 5,225.6 5,137.4 5,056.2
EBITDA, % 24.17 25.42 27.93 33.55 31.68 33.86 35.97 38.01 39.99 41.9
Depreciation .0 .0 .0 .0 874.0 957.9 1,027.4 1,085.8 1,135.7 1,179.3
Depreciation, % 0 0 0 0 5.01 5.98 6.95 7.9 8.84 9.77
EBIT 5,208.0 4,869.0 5,262.0 6,417.0 4,651.0 4,481.9 4,333.5 4,203.4 4,089.5 3,989.8
EBIT, % 24.17 25.42 27.93 33.55 26.67 28 29.3 30.58 31.83 33.06
Total Cash 103,747.0 79,684.0 77,596.0 71,498.0 6,245.0 13,953.5 12,892.3 11,982.6 11,198.2 10,518.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 672.0 647.0 848.0 779.0 835.0
Account Receivables, % 3.12 3.38 4.5 4.07 4.79
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
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 .0 .0 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 0 0 0 0 0 0 0 0 0 0
Tax Rate, % 19.57 19.57 19.57 19.57 19.57 19.57 19.57 19.57 19.57 19.57
EBITAT 4,231.0 4,418.0 4,659.0 5,443.0 3,740.9 3,816.5 3,690.2 3,579.4 3,482.4 3,397.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 3,559.0 4,443.0 4,458.0 5,512.0 4,558.9 4,779.1 4,722.0 4,669.1 4,621.3 4,579.2
WACC, % 6.31 6.35 6.34 6.32 6.3 6.33 6.33 6.33 6.33 6.33
PV UFCF
SUM PV UFCF 19,541.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 4,671
Terminal Value 107,986
Present Terminal Value 79,467
Enterprise Value 99,008
Net Debt 2,164
Equity Value 96,844
Diluted Shares Outstanding, MM 532
Equity Value Per Share 182.03

What You Will Receive

  • Comprehensive Financial Model: Aflac’s real data provides an accurate DCF valuation.
  • Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Immediate Calculations: Real-time updates allow you to see results instantly as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Adaptable and Repeatable: Designed for versatility, enabling frequent use for in-depth forecasts.

Key Features

  • 🔍 Real-Life AFL Financials: Pre-filled historical and projected data for Aflac Incorporated (AFL).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Aflac’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Aflac’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Aflac Incorporated’s (AFL) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the key metrics.
  • Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view the recalibrated results, including Aflac Incorporated’s (AFL) intrinsic value.
  • Step 5: Utilize the outputs to make informed investment decisions or create comprehensive reports.

Why Choose This Calculator for Aflac Incorporated (AFL)?

  • Precision: Utilizes authentic Aflac financial data for reliable results.
  • Versatility: Allows users to easily adjust and experiment with various inputs.
  • Efficiency: Eliminate the need to create a DCF model from the ground up.
  • Expert-Level: Crafted with the accuracy and usability expected by CFOs.
  • Intuitive: Simple to navigate, suitable for users without extensive financial modeling skills.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive valuation models for assessing Aflac Incorporated's (AFL) stock performance.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the company.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in Aflac Incorporated (AFL).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling related to Aflac Incorporated (AFL).
  • Insurance Industry Analysts: Gain insights into how insurance companies like Aflac Incorporated (AFL) are valued in the financial markets.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Aflac Incorporated (AFL) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Aflac Incorporated (AFL).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.