|
Valoración de DCF de Eastman Kodak Company (KODK)
US | Industrials | Specialty Business Services | NYSE
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
Eastman Kodak Company (KODK) Bundle
¡Evalúe las perspectivas financieras de Eastman Kodak Company como un experto! Esta calculadora DCF (KODK) proporciona datos financieros previamente llenos y ofrece flexibilidad integral para modificar el crecimiento de los ingresos, WACC, los márgenes de ganancias y otros supuestos cruciales para alinearse con sus pronósticos.
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 | 1,242.0 | 1,029.0 | 1,150.0 | 1,205.0 | 1,117.0 | 1,094.9 | 1,073.3 | 1,052.0 | 1,031.2 | 1,010.8 |
| Revenue Growth, % | 0 | -17.15 | 11.76 | 4.78 | -7.3 | -1.98 | -1.98 | -1.98 | -1.98 | -1.98 |
| EBITDA | 11.0 | -327.0 | 92.0 | 100.0 | 169.0 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 |
| EBITDA, % | 0.88567 | -31.78 | 8 | 8.3 | 15.13 | 0.10716 | 0.10716 | 0.10716 | 0.10716 | 0.10716 |
| Depreciation | 55.0 | 37.0 | 31.0 | 29.0 | 30.0 | 34.6 | 33.9 | 33.3 | 32.6 | 32.0 |
| Depreciation, % | 4.43 | 3.6 | 2.7 | 2.41 | 2.69 | 3.16 | 3.16 | 3.16 | 3.16 | 3.16 |
| EBIT | -44.0 | -364.0 | 61.0 | 71.0 | 139.0 | -33.5 | -32.8 | -32.1 | -31.5 | -30.9 |
| EBIT, % | -3.54 | -35.37 | 5.3 | 5.89 | 12.44 | -3.06 | -3.06 | -3.06 | -3.06 | -3.06 |
| Total Cash | 233.0 | 196.0 | 362.0 | 217.0 | 255.0 | 241.1 | 236.4 | 231.7 | 227.1 | 222.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 208.0 | 177.0 | 175.0 | 177.0 | 196.0 | 178.3 | 174.7 | 171.3 | 167.9 | 164.6 |
| Account Receivables, % | 16.75 | 17.2 | 15.22 | 14.69 | 17.55 | 16.28 | 16.28 | 16.28 | 16.28 | 16.28 |
| Inventories | 215.0 | 206.0 | 219.0 | 237.0 | 217.0 | 209.1 | 204.9 | 200.9 | 196.9 | 193.0 |
| Inventories, % | 17.31 | 20.02 | 19.04 | 19.67 | 19.43 | 19.09 | 19.09 | 19.09 | 19.09 | 19.09 |
| Accounts Payable | 153.0 | 118.0 | 153.0 | 134.0 | 125.0 | 130.1 | 127.5 | 125.0 | 122.5 | 120.1 |
| Accounts Payable, % | 12.32 | 11.47 | 13.3 | 11.12 | 11.19 | 11.88 | 11.88 | 11.88 | 11.88 | 11.88 |
| Capital Expenditure | -15.0 | -17.0 | -21.0 | -31.0 | -32.0 | -22.2 | -21.7 | -21.3 | -20.9 | -20.5 |
| Capital Expenditure, % | -1.21 | -1.65 | -1.83 | -2.57 | -2.86 | -2.02 | -2.02 | -2.02 | -2.02 | -2.02 |
| Tax Rate, % | 13.79 | 13.79 | 13.79 | 13.79 | 13.79 | 13.79 | 13.79 | 13.79 | 13.79 | 13.79 |
| EBITAT | -66.7 | -526.6 | 52.3 | 59.5 | 119.8 | -30.5 | -29.9 | -29.3 | -28.7 | -28.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -296.7 | -501.6 | 86.3 | 18.5 | 109.8 | 12.7 | -12.6 | -12.3 | -12.1 | -11.9 |
| WACC, % | 16.61 | 16.61 | 15.96 | 15.87 | 15.98 | 16.21 | 16.21 | 16.21 | 16.21 | 16.21 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -18.5 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | -12 | |||||||||
| Terminal Value | -76 | |||||||||
| Present Terminal Value | -36 | |||||||||
| Enterprise Value | -54 | |||||||||
| Net Debt | 240 | |||||||||
| Equity Value | -294 | |||||||||
| Diluted Shares Outstanding, MM | 91 | |||||||||
| Equity Value Per Share | -3.25 |
What You Will Get
- Editable Forecast Inputs: Effortlessly modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Eastman Kodak Company’s (KODK) financial data pre-loaded to enhance your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A sleek Excel model tailored to meet your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and optimizing efficiency.
Key Features
- Customizable Financial Inputs: Adjust essential parameters such as revenue growth, operating margin, and capital investments.
- Instant DCF Valuation: Provides immediate calculations for intrinsic value, NPV, and additional financial metrics.
- High-Precision Outcomes: Leverages Eastman Kodak Company’s (KODK) actual financial data to ensure accurate valuation results.
- Effortless Scenario Testing: Easily explore various assumptions and analyze different outcomes.
- Efficiency Booster: Streamlines the valuation process, removing the necessity for intricate model creation from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Eastman Kodak Company (KODK) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Eastman Kodak Company (KODK)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose Eastman Kodak Company (KODK)?
- Rich Heritage: Benefit from over a century of innovation in imaging technology.
- Quality Products: Renowned for high-quality photographic and imaging solutions.
- Commitment to Sustainability: Focused on eco-friendly practices and sustainable products.
- Expert Support: Access to knowledgeable professionals ready to assist you.
- Proven Track Record: A trusted name in the industry with a legacy of reliability.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessment related to Eastman Kodak Company (KODK).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights to clients regarding Eastman Kodak Company (KODK).
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Photography and Technology Enthusiasts: Gain insights into how companies like Eastman Kodak Company (KODK) are valued in the industry.
What the Template Contains
- Historical Data: Includes Eastman Kodak Company’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Eastman Kodak Company’s intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Eastman Kodak Company’s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.