investorscraft@gmail.com

Intrinsic value of Fidelity National Financial, Inc. (FNF)

Previous Close$40.13
Intrinsic Value
Upside potential
Previous Close
$40.13
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh89 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

Fidelity National Financial, Inc., together with its subsidiaries, provides various insurance products in the United States. The company operates through Title, and Corporate and Other segments. It offers title insurance, escrow, and other title related services, including trust activities, trustee sales guarantees, recordings and conveyances, and home warranty insurance. The company also provides technology, and transaction services to the real estate and mortgage industries; and mortgage transaction services, including title-related services and facilitation of production and management of mortgage loans. In addition, it engages in the real estate brokerage business. The company was founded in 1847 and is headquartered in Jacksonville, Florida.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %44.6NaN
Revenue, $15635NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m12552NaN
Operating income, $m3083NaN
EBITDA, $m3728NaN
Interest expense (income), $mNaN
Earnings before tax, $m3135NaN
Tax expense, $m713NaN
Net income, $m2422NaN

BALANCE SHEET

Cash and short-term investments, $m4360NaN
Total assets, $m58130NaN
Adjusted assets (=assets-cash), $m53770NaN
Average production assets, $m7887NaN
Working capital, $m-37857NaN
Total debt, $m2965NaN
Total liabilities, $m48716NaN
Total equity, $m9414NaN
Debt-to-equity ratio0.315NaN
Adjusted equity ratio0.094NaN

CASH FLOW

Net income, $m2422NaN
Depreciation, amort., depletion, $m645NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m4581NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-131NaN
Free cash flow, $m4712NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-37857
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount