investorscraft@gmail.com

Intrinsic Value of Anthem, Inc. (ANTM)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00
* 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

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %13.0NaN
Revenue, $156595NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m147975NaN
Operating income, $m8620NaN
EBITDA, $m10295NaN
Interest expense (income), $mNaN
Earnings before tax, $m7775NaN
Tax expense, $m1750NaN
Net income, $m6025NaN

BALANCE SHEET

Cash and short-term investments, $m34292NaN
Total assets, $m102772NaN
Adjusted assets (=assets-cash), $m68480NaN
Average production assets, $m38888NaN
Working capital, $m15921NaN
Total debt, $m23849NaN
Total liabilities, $m66378NaN
Total equity, $m36394NaN
Debt-to-equity ratio0.655NaN
Adjusted equity ratio0.053NaN

CASH FLOW

Net income, $m6025NaN
Depreciation, amort., depletion, $m1675NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m8399NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1152NaN
Free cash flow, $m9551NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m15921
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount