|
Ni Holdings, Inc. (NODK) DCF -Bewertung
US | Financial Services | Insurance - Property & Casualty | 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
NI Holdings, Inc. (NODK) Bundle
Entdecken Sie die finanziellen Aussichten von Ni Holdings, Inc. (NODK) mit unserem benutzerfreundlichen DCF-Taschenrechner! Geben Sie Ihre Projektionen für Wachstum, Margen und Kosten ein, um den inneren Wert von Ni Holdings, Inc. (NODK) zu berechnen und Ihre Anlagestrategie zu verbessern.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 270.8 | 306.4 | 324.0 | 324.4 | 365.7 | 394.7 | 426.1 | 459.9 | 496.4 | 535.8 |
| Revenue Growth, % | 0 | 13.14 | 5.75 | 0.14291 | 12.72 | 7.94 | 7.94 | 7.94 | 7.94 | 7.94 |
| EBITDA | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 2.2 | 5.9 | 1.2 | 1.2 | 1.3 | 3.0 | 3.3 | 3.5 | 3.8 | 4.1 |
| Depreciation, % | 0.83057 | 1.94 | 0.35991 | 0.36371 | 0.35029 | 0.76822 | 0.76822 | 0.76822 | 0.76822 | 0.76822 |
| EBIT | -2.2 | -5.9 | -1.2 | -1.2 | -1.3 | -3.0 | -3.3 | -3.5 | -3.8 | -4.1 |
| EBIT, % | -0.83057 | -1.94 | -0.35991 | -0.36371 | -0.35029 | -0.76822 | -0.76822 | -0.76822 | -0.76822 | -0.76822 |
| Total Cash | 62.1 | 101.1 | 70.6 | 47.0 | 56.7 | 85.0 | 91.8 | 99.1 | 106.9 | 115.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | -134.8 | -176.4 | -139.5 | -66.6 | .0 | -135.0 | -145.7 | -157.3 | -169.7 | -183.2 |
| Inventories, % | -49.78 | -57.58 | -43.07 | -20.54 | 0 | -34.2 | -34.2 | -34.2 | -34.2 | -34.2 |
| Accounts Payable | .2 | .0 | .3 | .0 | .0 | .1 | .1 | .2 | .2 | .2 |
| Accounts Payable, % | 0.06278183 | 0 | 0.10063 | 0 | 0 | 0.03268144 | 0.03268144 | 0.03268144 | 0.03268144 | 0.03268144 |
| Capital Expenditure | -1.3 | -.5 | -.7 | -1.2 | -1.0 | -1.2 | -1.3 | -1.4 | -1.5 | -1.6 |
| Capital Expenditure, % | -0.4764 | -0.17724 | -0.21483 | -0.35816 | -0.26634 | -0.2986 | -0.2986 | -0.2986 | -0.2986 | -0.2986 |
| Tax Rate, % | -28.45 | -28.45 | -28.45 | -28.45 | -28.45 | -28.45 | -28.45 | -28.45 | -28.45 | -28.45 |
| EBITAT | -1.8 | -4.5 | -.9 | -.9 | -1.6 | -2.5 | -2.7 | -2.9 | -3.1 | -3.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 134.2 | 42.3 | -36.9 | -74.1 | -68.0 | 134.5 | 10.1 | 10.9 | 11.7 | 12.7 |
| WACC, % | 5.69 | 5.69 | 5.69 | 5.69 | 5.7 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 164.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 13 | |||||||||
| Terminal Value | 349 | |||||||||
| Present Terminal Value | 265 | |||||||||
| Enterprise Value | 429 | |||||||||
| Net Debt | -55 | |||||||||
| Equity Value | 484 | |||||||||
| Diluted Shares Outstanding, MM | 21 | |||||||||
| Equity Value Per Share | 22.87 |
What You Will Get
- Real NI Holdings Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on NI Holdings' (NODK) fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- 🔍 Real-Life NODK Financials: Pre-filled historical and projected data for NI Holdings, Inc.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate NI Holdings’ intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize NI Holdings’ valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the prebuilt Excel template containing NI Holdings, Inc. (NODK) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including the intrinsic value of NI Holdings, Inc. (NODK).
- Step 5: Utilize the outputs to make informed investment decisions or create detailed reports.
Why Choose This Calculator for NI Holdings, Inc. (NODK)?
- Accurate Data: Up-to-date NI Holdings financials provide trustworthy valuation outcomes.
- Customizable: Modify essential variables like growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Built-in calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and financial consultants.
- User-Friendly: Simple design and clear, step-by-step guidance make it accessible for everyone.
Who Should Use This Product?
- Finance Students: Understand risk assessment and apply it using real-world data from NI Holdings, Inc. (NODK).
- Academics: Integrate industry-specific models into your research or teaching materials.
- Investors: Evaluate your investment strategies and analyze the performance metrics of NI Holdings, Inc. (NODK).
- Analysts: Enhance your analysis with a tailored, user-friendly financial model for NI Holdings, Inc. (NODK).
- Small Business Owners: Discover how larger firms like NI Holdings, Inc. (NODK) approach market analysis.
What the Template Contains
- Pre-Filled Data: Contains NI Holdings, Inc.'s historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model with automated calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC using custom inputs.
- Key Financial Ratios: Evaluate NI Holdings, Inc.'s profitability, efficiency, and leverage.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visualizations and tables summarizing essential 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.