|
Knowles Corporation (KN) Évaluation DCF
US | Technology | Communication Equipment | NYSE
|
- ✓ 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
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Knowles Corporation (KN) Bundle
Améliorez vos choix d'investissement avec la calculatrice DCF Knowles Corporation (KN)! Explorez de véritables données financières, ajustez les projections et dépenses de croissance et observez instantanément comment ces modifications affectent la valeur intrinsèque de Knowles Corporation (KN).
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 | 764.3 | 868.1 | 764.7 | 707.6 | 553.5 | 515.3 | 479.8 | 446.7 | 415.9 | 387.3 |
| Revenue Growth, % | 0 | 13.58 | -11.91 | -7.47 | -21.78 | -6.89 | -6.89 | -6.89 | -6.89 | -6.89 |
| EBITDA | 110.5 | 184.9 | -360.0 | 98.9 | 51.8 | 12.4 | 11.5 | 10.7 | 10.0 | 9.3 |
| EBITDA, % | 14.46 | 21.3 | -47.08 | 13.98 | 9.36 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 |
| Depreciation | 60.6 | 62.5 | 53.9 | 46.5 | .0 | 29.6 | 27.6 | 25.7 | 23.9 | 22.3 |
| Depreciation, % | 7.93 | 7.2 | 7.05 | 6.57 | 0 | 5.75 | 5.75 | 5.75 | 5.75 | 5.75 |
| EBIT | 49.9 | 122.4 | -413.9 | 52.4 | 51.8 | -17.2 | -16.1 | -15.0 | -13.9 | -13.0 |
| EBIT, % | 6.53 | 14.1 | -54.13 | 7.41 | 9.36 | -3.35 | -3.35 | -3.35 | -3.35 | -3.35 |
| Total Cash | 147.8 | 68.9 | 48.2 | 87.3 | 130.1 | 71.6 | 66.6 | 62.0 | 57.7 | 53.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 131.4 | 146.6 | 134.7 | 135.3 | 105.0 | 92.5 | 86.2 | 80.2 | 74.7 | 69.5 |
| Account Receivables, % | 17.19 | 16.89 | 17.61 | 19.12 | 18.97 | 17.96 | 17.96 | 17.96 | 17.96 | 17.96 |
| Inventories | 130.1 | 153.1 | 169.5 | 196.4 | 118.0 | 109.1 | 101.6 | 94.6 | 88.1 | 82.0 |
| Inventories, % | 17.02 | 17.64 | 22.17 | 27.76 | 21.32 | 21.18 | 21.18 | 21.18 | 21.18 | 21.18 |
| Accounts Payable | 70.3 | 90.9 | 41.4 | 51.3 | 58.5 | 44.2 | 41.2 | 38.3 | 35.7 | 33.2 |
| Accounts Payable, % | 9.2 | 10.47 | 5.41 | 7.25 | 10.57 | 8.58 | 8.58 | 8.58 | 8.58 | 8.58 |
| Capital Expenditure | -31.9 | -48.6 | -32.1 | -17.2 | -13.6 | -19.4 | -18.1 | -16.8 | -15.7 | -14.6 |
| Capital Expenditure, % | -4.17 | -5.6 | -4.2 | -2.43 | -2.46 | -3.77 | -3.77 | -3.77 | -3.77 | -3.77 |
| Tax Rate, % | 32.56 | 32.56 | 32.56 | 32.56 | 32.56 | 32.56 | 32.56 | 32.56 | 32.56 | 32.56 |
| EBITAT | 12.8 | 176.0 | -425.7 | 84.3 | 34.9 | -13.6 | -12.6 | -11.8 | -10.9 | -10.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -149.7 | 172.3 | -457.9 | 96.0 | 137.2 | 3.7 | 7.7 | 7.2 | 6.7 | 6.2 |
| WACC, % | 9.64 | 10.35 | 10.35 | 10.35 | 10.04 | 10.14 | 10.14 | 10.14 | 10.14 | 10.14 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 23.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 6 | |||||||||
| Terminal Value | 78 | |||||||||
| Present Terminal Value | 48 | |||||||||
| Enterprise Value | 72 | |||||||||
| Net Debt | 82 | |||||||||
| Equity Value | -10 | |||||||||
| Diluted Shares Outstanding, MM | 90 | |||||||||
| Equity Value Per Share | -0.12 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real Knowles Corporation (KN) financials.
- Real-World Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the impact of your inputs on Knowles Corporation’s (KN) valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Customizable Financial Inputs: Adjust essential metrics such as revenue growth, EBITDA %, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
- High-Precision Accuracy: Leverages Knowles Corporation’s (KN) actual financial data for dependable valuation results.
- Effortless Scenario Analysis: Easily evaluate various assumptions and assess different outcomes.
- Time-Efficient Solution: Avoid the hassle of constructing intricate valuation models from the ground up.
How It Works
- Download the Template: Gain immediate access to the Excel-based Knowles Corporation (KN) DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates Knowles Corporation’s intrinsic value.
- Test Scenarios: Explore various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the findings to inform your investment or financial evaluations.
Why Choose This Calculator for Knowles Corporation (KN)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and consultants.
- Accurate Data: Knowles Corporation’s historical and projected financials integrated for precision.
- Flexible Scenario Analysis: Effortlessly model various forecasts and assumptions.
- Comprehensive Outputs: Instantly computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Clear, step-by-step guidance ensures a smooth experience.
Who Should Use Knowles Corporation (KN)?
- Professional Investors: Develop comprehensive and trustworthy valuation models for investment analysis.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decision-making.
- Consultants and Advisors: Deliver precise valuation insights for Knowles Corporation (KN) to clients.
- Students and Educators: Utilize real-world data to enhance financial modeling skills and education.
- Tech Enthusiasts: Gain insights into how technology firms like Knowles Corporation (KN) are assessed in the market.
What the Template Contains
- Pre-Filled DCF Model: Knowles Corporation’s financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Knowles Corporation’s 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.