|
KB Financial Group Inc. (KB) تقييم DCF |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
KB Financial Group Inc. (KB) Bundle
عزز خيارات الاستثمار الخاصة بك مع حاسبة KB Financial Group Inc. (KB) DCF! الاستفادة من البيانات المالية KB الحقيقية ، وضبط توقعات النمو والنفقات ، ولاحظ على الفور كيفية تأثير هذه التعديلات على القيمة الجوهرية لـ KB Financial Group Inc. (KB).
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10,602.9 | 12,002.3 | 11,752.6 | 9,217.6 | 10,572.9 | 10,685.2 | 10,798.8 | 10,913.6 | 11,029.6 | 11,146.8 |
| Revenue Growth, % | 0 | 13.2 | -2.08 | -21.57 | 14.7 | 1.06 | 1.06 | 1.06 | 1.06 | 1.06 |
| EBITDA | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 738.8 | 709.2 | 1,056.4 | 610.0 | .0 | 608.7 | 615.2 | 621.7 | 628.3 | 635.0 |
| Depreciation, % | 6.97 | 5.91 | 8.99 | 6.62 | 0 | 5.7 | 5.7 | 5.7 | 5.7 | 5.7 |
| EBIT | -738.8 | -709.2 | -1,056.4 | -610.0 | .0 | -608.7 | -615.2 | -621.7 | -628.3 | -635.0 |
| EBIT, % | -6.97 | -5.91 | -8.99 | -6.62 | 0 | -5.7 | -5.7 | -5.7 | -5.7 | -5.7 |
| Total Cash | 62,371.7 | 65,112.7 | 63,657.8 | 79,805.8 | 17,336.1 | 10,685.2 | 10,798.8 | 10,913.6 | 11,029.6 | 11,146.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | 69.6 | 144.2 | .0 | .0 | 38.6 | 39.0 | 39.4 | 39.9 | 40.3 |
| Account Receivables, % | 0 | 0.57989 | 1.23 | 0 | 0 | 0.36136 | 0.36136 | 0.36136 | 0.36136 | 0.36136 |
| Inventories | -31,320.3 | -31,559.6 | -36,615.5 | .0 | .0 | -6,411.1 | -6,479.3 | -6,548.1 | -6,617.7 | -6,688.1 |
| Inventories, % | -295.39 | -262.95 | -311.55 | 0 | 0 | -60 | -60 | -60 | -60 | -60 |
| Accounts Payable | 22.0 | 23.9 | 24.8 | 25.4 | .0 | 19.1 | 19.3 | 19.5 | 19.7 | 19.9 |
| Accounts Payable, % | 0.20719 | 0.1994 | 0.21135 | 0.27517 | 0 | 0.17862 | 0.17862 | 0.17862 | 0.17862 | 0.17862 |
| Capital Expenditure | -428.1 | -337.0 | -376.3 | -246.7 | -237.5 | -319.9 | -323.3 | -326.7 | -330.2 | -333.7 |
| Capital Expenditure, % | -4.04 | -2.81 | -3.2 | -2.68 | -2.25 | -2.99 | -2.99 | -2.99 | -2.99 | -2.99 |
| Tax Rate, % | 27.3 | 27.3 | 27.3 | 27.3 | 27.3 | 27.3 | 27.3 | 27.3 | 27.3 | 27.3 |
| EBITAT | -538.2 | -514.2 | -757.0 | -457.9 | .0 | -444.1 | -448.8 | -453.6 | -458.4 | -463.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 31,114.8 | 29.7 | 4,905.4 | -36,565.4 | -262.9 | 6,236.3 | -89.0 | -89.9 | -90.9 | -91.9 |
| WACC, % | 3.63 | 3.62 | 3.59 | 3.71 | 3.63 | 3.63 | 3.63 | 3.63 | 3.63 | 3.63 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 5,698.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -94 | |||||||||
| Terminal Value | -5,734 | |||||||||
| Present Terminal Value | -4,797 | |||||||||
| Enterprise Value | 901 | |||||||||
| Net Debt | 79,064 | |||||||||
| Equity Value | -78,162 | |||||||||
| Diluted Shares Outstanding, MM | 383 | |||||||||
| Equity Value Per Share | -203.88 |
What You Will Get
- Real KB Financial Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for KB Financial Group Inc. (KB).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on KB Financial Group Inc.'s (KB) fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections specific to KB Financial Group Inc. (KB).
- Time-Saving and Accurate: Skip building models from scratch while ensuring precision and flexibility in your financial assessments.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for KB Financial Group Inc. (KB).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to KB.
- Customizable Forecast Assumptions: Easily modify growth projections, capital expenditures, and discount rates for KB.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to KB Financial Group Inc. (KB).
- Visual Dashboard and Charts: Graphical representations summarize essential valuation metrics for straightforward analysis.
How It Works
- Download the Template: Gain immediate access to the Excel-based KB Financial Group Inc. (KB) DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
- Instant Calculations: The model automatically recalculates KB Financial Group Inc.'s (KB) intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Leverage the results to inform your investment or financial analysis strategies.
Why Choose KB Financial Group Inc. (KB)?
- Save Time: Quickly access comprehensive financial analysis tools without starting from scratch.
- Enhance Accuracy: Utilize dependable financial data and formulas to minimize valuation errors.
- Fully Customizable: Adjust the tools to align with your specific assumptions and projections.
- Easy to Understand: Intuitive charts and outputs simplify the analysis of your financial results.
- Endorsed by Professionals: Crafted for experts who prioritize precision and ease of use.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and trustworthy valuation models for portfolio evaluation related to KB Financial Group Inc. (KB).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in KB Financial Group Inc. (KB).
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Finance Enthusiasts: Gain insights into how financial institutions like KB Financial Group Inc. (KB) are appraised in the market.
What the Template Contains
- Pre-Filled Data: Includes KB Financial Group Inc.'s historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze KB Financial Group Inc.'s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.
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.