|
Nextdoor Holdings, Inc. (Art) DCF -Bewertung
US | Communication Services | Internet Content & Information | NYSE
|
- ✓ 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
Nextdoor Holdings, Inc. (KIND) Bundle
Entdecken Sie den wahren Wert von NextDoor Holdings, Inc. (Art) mit unserem fortschrittlichen DCF -Taschenrechner! Passen Sie die entscheidenden Annahmen an, erkunden Sie verschiedene Szenarien und beurteilen Sie, wie unterschiedliche Änderungen die Bewertung von NextDoor Holdings, Inc. (Art) beeinflussen - alles innerhalb einer umfassenden Excel -Vorlage.
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 | 123.3 | 192.2 | 212.8 | 218.3 | 247.3 | 298.3 | 359.8 | 433.9 | 523.4 | 631.3 |
| Revenue Growth, % | 0 | 55.9 | 10.7 | 2.61 | 13.27 | 20.62 | 20.62 | 20.62 | 20.62 | 20.62 |
| EBITDA | -73.6 | -90.6 | -138.5 | -166.5 | -121.6 | -177.4 | -214.0 | -258.1 | -311.4 | -375.6 |
| EBITDA, % | -59.69 | -47.16 | -65.12 | -76.27 | -49.19 | -59.49 | -59.49 | -59.49 | -59.49 | -59.49 |
| Depreciation | 3.1 | 4.2 | 5.7 | 5.8 | .0 | 5.9 | 7.2 | 8.6 | 10.4 | 12.6 |
| Depreciation, % | 2.48 | 2.17 | 2.66 | 2.64 | 0 | 1.99 | 1.99 | 1.99 | 1.99 | 1.99 |
| EBIT | -76.7 | -94.8 | -144.2 | -172.3 | -121.6 | -183.4 | -221.2 | -266.8 | -321.8 | -388.1 |
| EBIT, % | -62.17 | -49.33 | -67.78 | -78.92 | -49.19 | -61.48 | -61.48 | -61.48 | -61.48 | -61.48 |
| Total Cash | 137.0 | 715.8 | 583.3 | 531.1 | 427.0 | 298.3 | 359.8 | 433.9 | 523.4 | 631.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 21.8 | 29.7 | 29.8 | 26.2 | 31.2 | 42.8 | 51.6 | 62.3 | 75.1 | 90.6 |
| Account Receivables, % | 17.7 | 15.44 | 13.99 | 12.02 | 12.61 | 14.35 | 14.35 | 14.35 | 14.35 | 14.35 |
| Inventories | 1.1 | .0 | .0 | .0 | .0 | .5 | .6 | .8 | .9 | 1.1 |
| Inventories, % | 0.89306 | 0 | 0 | 0 | 0 | 0.17861 | 0.17861 | 0.17861 | 0.17861 | 0.17861 |
| Accounts Payable | 3.4 | 6.2 | 4.5 | 1.9 | .2 | 5.4 | 6.5 | 7.8 | 9.4 | 11.4 |
| Accounts Payable, % | 2.72 | 3.21 | 2.13 | 0.86804 | 0.1007 | 1.81 | 1.81 | 1.81 | 1.81 | 1.81 |
| Capital Expenditure | -5.0 | -8.8 | -3.2 | -.3 | -.4 | -6.2 | -7.5 | -9.1 | -10.9 | -13.2 |
| Capital Expenditure, % | -4.07 | -4.6 | -1.49 | -0.1223 | -0.16338 | -2.09 | -2.09 | -2.09 | -2.09 | -2.09 |
| Tax Rate, % | -0.72517 | -0.72517 | -0.72517 | -0.72517 | -0.72517 | -0.72517 | -0.72517 | -0.72517 | -0.72517 | -0.72517 |
| EBITAT | -76.8 | -95.0 | -146.0 | -173.2 | -122.5 | -183.4 | -221.2 | -266.8 | -321.8 | -388.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -98.3 | -103.6 | -145.2 | -166.8 | -129.5 | -190.7 | -229.4 | -276.6 | -333.7 | -402.5 |
| WACC, % | 9.12 | 9.12 | 9.12 | 9.12 | 9.12 | 9.12 | 9.12 | 9.12 | 9.12 | 9.12 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,075.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -411 | |||||||||
| Terminal Value | -5,769 | |||||||||
| Present Terminal Value | -3,729 | |||||||||
| Enterprise Value | -4,805 | |||||||||
| Net Debt | -5 | |||||||||
| Equity Value | -4,800 | |||||||||
| Diluted Shares Outstanding, MM | 385 | |||||||||
| Equity Value Per Share | -12.46 |
What You Will Get
- Real KIND Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Instant Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Analysis: Explore various scenarios to assess Nextdoor’s future performance.
- User-Friendly Design: Designed for professionals while remaining easy to use for newcomers.
Key Features
- Pre-Loaded Data: Nextdoor Holdings, Inc.'s historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Customize WACC, tax rates, revenue growth, and EBITDA margins.
- Instant Results: Observe Nextdoor's intrinsic value recalculating in real time.
- Clear Visual Outputs: Dashboard charts showcase valuation results and key metrics.
- Built for Accuracy: A professional tool tailored for analysts, investors, and finance experts.
How It Works
- Download: Obtain the pre-built Excel file featuring Nextdoor Holdings, Inc. (KIND) financial data.
- Customize: Modify projections, such as user growth, revenue forecasts, and operating margins.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various forecasts and analyze results immediately.
- Make Decisions: Leverage the valuation insights to inform your investment approach.
Why Choose Nextdoor Holdings, Inc. (KIND)?
- Connect with Your Community: Foster local relationships and engage with neighbors effortlessly.
- Stay Informed: Access real-time updates and local news that matter to you.
- User-Friendly Interface: Navigate the platform with ease, whether you're tech-savvy or not.
- Privacy First: Enjoy a secure environment where your personal information is protected.
- Empowered by Local Insights: Leverage community-driven recommendations and feedback for better decision-making.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Nextdoor Holdings, Inc. (KIND) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Nextdoor Holdings, Inc. (KIND).
- Consultants: Deliver professional valuation insights on Nextdoor Holdings, Inc. (KIND) to clients quickly and accurately.
- Business Owners: Understand how companies like Nextdoor Holdings, Inc. (KIND) are valued to guide your own business strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Nextdoor Holdings, Inc. (KIND).
What the Template Contains
- Pre-Filled DCF Model: Nextdoor Holdings, Inc.'s (KIND) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Nextdoor Holdings, Inc.'s (KIND) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and 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.