Loading...

Free Cash Flow Build Up

National Western Life Group Inc.

National Western Life Group Inc. (NWLI)

Financial Services

Year
A/P
2013
Actual
2014
Actual
2015
Actual
2016
Actual
2017
Actual
2018
Actual
2019
Projected
2020
Projected
2021
Projected
2022
Projected
2023
Projected
Revenue 860.27708.77589.77682.36874.45551.60521.32492.70465.65440.09415.93
EBITDA 141.69157.49146.68152.85144.55141.49111.35105.2499.4694.0088.84
EBIT 141.69157.49146.68152.85144.55141.49-----
Tax Rate 32.08%32.97%32.91%34.00%23.61%17.49%28.84%28.84%28.84%28.84%28.84%
EBIAT 96.24105.5798.40100.88110.41116.74-----
Depreciation -----------
Accounts Receivable -----------
Inventories -----------
Accounts Payable -----------
Capital Expenditure -----42.53-2.9811.45-0.80-0.76-0.72-0.68
UFCF 96.24105.5798.40100.8867.88113.76-----
WACC
PV UFCF -----
SUM PV UFCF -