|
Kornit Digital Ltd. (KRNT) تقييم DCF
IL | Industrials | Industrial - Machinery | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Kornit Digital Ltd. (KRNT) Bundle
تبحث لتقييم القيمة الجوهرية لـ Kornit Digital Ltd.؟ يدمج حاسبة KRNT DCF الخاصة بنا بيانات العالم الحقيقي مع ميزات تخصيص واسعة ، مما يتيح لك تحسين توقعاتك وتعزيز قرارات الاستثمار الخاصة بك.
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 | 193.3 | 322.0 | 271.5 | 219.8 | 203.8 | 216.3 | 229.6 | 243.7 | 258.7 | 274.6 |
| Revenue Growth, % | 0 | 66.56 | -15.68 | -19.05 | -7.26 | 6.14 | 6.14 | 6.14 | 6.14 | 6.14 |
| EBITDA | -2.0 | 12.8 | -54.1 | -72.8 | -1.9 | -22.1 | -23.5 | -24.9 | -26.4 | -28.1 |
| EBITDA, % | -1.04 | 3.97 | -19.93 | -33.14 | -0.941 | -10.22 | -10.22 | -10.22 | -10.22 | -10.22 |
| Depreciation | 4.7 | 7.1 | 13.6 | 14.7 | 13.0 | 9.8 | 10.4 | 11.1 | 11.8 | 12.5 |
| Depreciation, % | 2.44 | 2.21 | 5 | 6.69 | 6.4 | 4.55 | 4.55 | 4.55 | 4.55 | 4.55 |
| EBIT | -6.7 | 5.7 | -67.7 | -87.5 | -15.0 | -31.9 | -33.9 | -36.0 | -38.2 | -40.5 |
| EBIT, % | -3.48 | 1.77 | -24.93 | -39.83 | -7.34 | -14.76 | -14.76 | -14.76 | -14.76 | -14.76 |
| Total Cash | 364.3 | 648.8 | 400.0 | 332.5 | 463.9 | 216.3 | 229.6 | 243.7 | 258.7 | 274.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 51.6 | 49.8 | 67.4 | 93.6 | 65.5 | 61.3 | 65.1 | 69.1 | 73.3 | 77.8 |
| Account Receivables, % | 26.67 | 15.46 | 24.81 | 42.6 | 32.12 | 28.33 | 28.33 | 28.33 | 28.33 | 28.33 |
| Inventories | 52.5 | 63.0 | 89.4 | 67.7 | 60.3 | 60.6 | 64.3 | 68.3 | 72.5 | 76.9 |
| Inventories, % | 27.15 | 19.57 | 32.93 | 30.81 | 29.6 | 28.01 | 28.01 | 28.01 | 28.01 | 28.01 |
| Accounts Payable | 32.0 | 46.4 | 14.8 | 6.9 | 9.0 | 19.1 | 20.2 | 21.5 | 22.8 | 24.2 |
| Accounts Payable, % | 16.56 | 14.42 | 5.46 | 3.16 | 4.42 | 8.81 | 8.81 | 8.81 | 8.81 | 8.81 |
| Capital Expenditure | -13.6 | -15.4 | -18.4 | -7.0 | -15.1 | -12.6 | -13.4 | -14.2 | -15.1 | -16.0 |
| Capital Expenditure, % | -7.04 | -4.79 | -6.76 | -3.19 | -7.43 | -5.84 | -5.84 | -5.84 | -5.84 | -5.84 |
| Tax Rate, % | -12.26 | -12.26 | -12.26 | -12.26 | -12.26 | -12.26 | -12.26 | -12.26 | -12.26 | -12.26 |
| EBITAT | -10.0 | 5.7 | -94.7 | -88.9 | -16.8 | -31.9 | -33.9 | -36.0 | -38.2 | -40.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -90.9 | 3.1 | -175.1 | -93.6 | 18.7 | -20.8 | -43.2 | -45.8 | -48.7 | -51.6 |
| WACC, % | 13.42 | 13.42 | 13.42 | 13.42 | 13.42 | 13.42 | 13.42 | 13.42 | 13.42 | 13.42 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -140.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -53 | |||||||||
| Terminal Value | -461 | |||||||||
| Present Terminal Value | -246 | |||||||||
| Enterprise Value | -386 | |||||||||
| Net Debt | -17 | |||||||||
| Equity Value | -369 | |||||||||
| Diluted Shares Outstanding, MM | 47 | |||||||||
| Equity Value Per Share | -7.78 |
What You Will Receive
- Comprehensive Financial Model: Kornit Digital's actual data facilitates accurate DCF valuation.
- Complete Forecasting Control: Modify revenue growth, profit margins, WACC, and other essential metrics.
- Real-Time Calculations: Automatic updates guarantee immediate visibility of results as adjustments are made.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
- Flexible and Reusable: Designed for adaptability, enabling multiple uses for in-depth forecasting.
Key Features
- Customizable Production Metrics: Adjust essential inputs such as print volume, cost per print, and operational efficiency.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
- High-Precision Accuracy: Leverages Kornit Digital's real-world data for credible valuation results.
- Effortless Scenario Analysis: Evaluate various assumptions and analyze results with ease.
- Efficiency Booster: Streamline the valuation process without the hassle of creating complex models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Kornit Digital data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Kornit Digital’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Kornit Digital Ltd. (KRNT)?
- User-Friendly Interface: Tailored for both novice and experienced users.
- Customizable Inputs: Easily adjust parameters to suit your analysis needs.
- Real-Time Feedback: Observe immediate changes in Kornit Digital's valuation as you modify inputs.
- Preloaded Data: Comes with Kornit Digital's actual financial metrics for swift evaluations.
- Relied Upon by Experts: Utilized by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Investors: Evaluate Kornit Digital’s valuation before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
- Startup Founders: Understand how leading companies like Kornit Digital are valued in the market.
- Consultants: Provide comprehensive valuation reports for various clients.
- Students and Educators: Utilize actual market data to learn and teach valuation practices.
What the Kornit Digital Template Contains
- Preloaded KRNT Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
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.