![]() |
Kyndryl Holdings, Inc. (KD) Valeure DCF |

Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
Pré-Construits Pour Une Utilisation Rapide Et Efficace
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
Kyndryl Holdings, Inc. (KD) Bundle
Vous cherchez à évaluer la valeur intrinsèque de Kyndryl Holdings, Inc.? Notre (KD) Calculator DCF intègre des données réelles avec des fonctionnalités de personnalisation approfondies, vous permettant d'affiner vos prévisions et d'améliorer vos choix d'investissement.
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 | 20,279.0 | 19,352.0 | 18,657.0 | 17,026.0 | 16,052.0 | 15,144.0 | 14,287.5 | 13,479.3 | 12,716.9 | 11,997.6 |
Revenue Growth, % | 0 | -4.57 | -3.59 | -8.74 | -5.72 | -5.66 | -5.66 | -5.66 | -5.66 | -5.66 |
EBITDA | 1,424.0 | 195.0 | 960.0 | 952.0 | 1,137.0 | 782.9 | 738.7 | 696.9 | 657.5 | 620.3 |
EBITDA, % | 7.02 | 1.01 | 5.15 | 5.59 | 7.08 | 5.17 | 5.17 | 5.17 | 5.17 | 5.17 |
Depreciation | 1,927.0 | 1,898.0 | 1,664.0 | 1,374.0 | 1,183.0 | 1,322.6 | 1,247.8 | 1,177.3 | 1,110.7 | 1,047.8 |
Depreciation, % | 9.5 | 9.81 | 8.92 | 8.07 | 7.37 | 8.73 | 8.73 | 8.73 | 8.73 | 8.73 |
EBIT | -503.0 | -1,703.0 | -704.0 | -422.0 | -46.0 | -539.7 | -509.2 | -480.4 | -453.2 | -427.6 |
EBIT, % | -2.48 | -8.8 | -3.77 | -2.48 | -0.28657 | -3.56 | -3.56 | -3.56 | -3.56 | -3.56 |
Total Cash | 36.0 | 24.0 | 2,223.0 | 1,847.0 | 1,553.0 | 991.6 | 935.5 | 882.6 | 832.7 | 785.6 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 1,790.0 | 1,444.0 | 2,279.0 | 1,523.0 | 1,599.0 | 1,436.0 | 1,354.7 | 1,278.1 | 1,205.8 | 1,137.6 |
Account Receivables, % | 8.83 | 7.46 | 12.22 | 8.95 | 9.96 | 9.48 | 9.48 | 9.48 | 9.48 | 9.48 |
Inventories | 1,147.0 | 1,376.0 | 1,274.0 | 1,082.0 | .0 | 786.0 | 741.5 | 699.6 | 660.0 | 622.7 |
Inventories, % | 5.66 | 7.11 | 6.83 | 6.35 | 0 | 5.19 | 5.19 | 5.19 | 5.19 | 5.19 |
Accounts Payable | 826.0 | 919.0 | 1,140.0 | 1,774.0 | 1,408.0 | 1,033.5 | 975.1 | 919.9 | 867.9 | 818.8 |
Accounts Payable, % | 4.07 | 4.75 | 6.11 | 10.42 | 8.77 | 6.82 | 6.82 | 6.82 | 6.82 | 6.82 |
Capital Expenditure | -1,190.0 | -1,036.0 | -752.0 | -865.0 | -651.0 | -738.7 | -696.9 | -657.5 | -620.3 | -585.2 |
Capital Expenditure, % | -5.87 | -5.35 | -4.03 | -5.08 | -4.06 | -4.88 | -4.88 | -4.88 | -4.88 | -4.88 |
Tax Rate, % | -102.38 | -102.38 | -102.38 | -102.38 | -102.38 | -102.38 | -102.38 | -102.38 | -102.38 | -102.38 |
EBITAT | -819.2 | -1,940.2 | -852.7 | -681.3 | -93.1 | -539.7 | -509.2 | -480.4 | -453.2 | -427.6 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -2,193.2 | -868.2 | -452.7 | 1,409.7 | 1,078.9 | -953.2 | 109.0 | 102.8 | 97.0 | 91.5 |
WACC, % | 9.96 | 9.96 | 9.96 | 9.96 | 9.96 | 9.96 | 9.96 | 9.96 | 9.96 | 9.96 |
PV UFCF | ||||||||||
SUM PV UFCF | -576.1 | |||||||||
Long Term Growth Rate, % | 3.50 | |||||||||
Free cash flow (T + 1) | 95 | |||||||||
Terminal Value | 1,466 | |||||||||
Present Terminal Value | 912 | |||||||||
Enterprise Value | 336 | |||||||||
Net Debt | 2,592 | |||||||||
Equity Value | -2,256 | |||||||||
Diluted Shares Outstanding, MM | 229 | |||||||||
Equity Value Per Share | -9.84 |
What You Will Get
- Real Kyndryl 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 Kyndryl’s 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 KD Financials: Pre-filled historical and projected data for Kyndryl Holdings, Inc. (KD).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Kyndryl’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Kyndryl’s 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 with Kyndryl's data included.
- Step 2: Explore the pre-filled sheets and understand the key metrics.
- Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view recalculated results, including Kyndryl’s intrinsic value.
- Step 5: Make informed investment decisions or generate reports using the outputs.
Why Choose This Calculator for Kyndryl Holdings, Inc. (KD)?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for Kyndryl.
- Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Kyndryl’s intrinsic value and Net Present Value.
- Pre-Loaded Information: Incorporates historical and projected data for precise calculations.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants focusing on Kyndryl.
Who Should Use Kyndryl Holdings, Inc. (KD)?
- Investors: Make informed investment choices with a reliable analysis of Kyndryl's market position.
- Financial Analysts: Streamline your assessments using comprehensive financial data specific to Kyndryl (KD).
- Consultants: Easily modify insights for client briefings or strategic reports focused on Kyndryl's services.
- Tech Enthusiasts: Enhance your knowledge of IT services and infrastructure management through Kyndryl's offerings.
- Educators and Students: Utilize Kyndryl's case studies as a valuable resource in technology and business education.
What the Template Contains
- Pre-Filled Data: Contains Kyndryl Holdings, Inc.'s historical financials and projections.
- Discounted Cash Flow Model: Customizable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A specific sheet for WACC computation based on user-defined inputs.
- Key Financial Ratios: Evaluate Kyndryl's profitability, efficiency, and financial leverage.
- Customizable Inputs: Easily modify revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes.
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.