|
Kingsway Financial Services Inc. (KFS) DCF Valuation
US | Consumer Cyclical | Auto - Dealerships | 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
Kingsway Financial Services Inc. (KFS) Bundle
Designed for accuracy, our (KFS) DCF Calculator enables you to evaluate Kingsway Financial Services Inc. valuation using real-world financial data, offering complete flexibility to modify all essential parameters for improved projections.
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 | 63.2 | 65.7 | 94.8 | 114.7 | 107.7 | 124.6 | 144.3 | 167.0 | 193.3 | 223.8 |
| Revenue Growth, % | 0 | 3.96 | 44.22 | 21.01 | -6.13 | 15.76 | 15.76 | 15.76 | 15.76 | 15.76 |
| EBITDA | 3.4 | 14.1 | 3.2 | 30.1 | 5.9 | 15.5 | 17.9 | 20.7 | 24.0 | 27.8 |
| EBITDA, % | 5.43 | 21.48 | 3.42 | 26.27 | 5.51 | 12.42 | 12.42 | 12.42 | 12.42 | 12.42 |
| Depreciation | 66.2 | 57.4 | 84.8 | 91.6 | 6.2 | 90.3 | 104.6 | 121.1 | 140.1 | 162.2 |
| Depreciation, % | 104.66 | 87.39 | 89.43 | 79.84 | 5.78 | 72.49 | 72.49 | 72.49 | 72.49 | 72.49 |
| EBIT | -62.7 | -43.3 | -81.5 | -61.4 | -.3 | -76.0 | -88.0 | -101.9 | -117.9 | -136.5 |
| EBIT, % | -99.23 | -65.91 | -86.02 | -53.57 | -0.26566 | -61 | -61 | -61 | -61 | -61 |
| Total Cash | 13.6 | 14.5 | 12.8 | 64.3 | 9.3 | 30.4 | 35.2 | 40.7 | 47.1 | 54.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 17.4 | 20.3 | 20.6 | .0 | 10.1 | 22.3 | 25.8 | 29.9 | 34.6 | 40.0 |
| Account Receivables, % | 27.55 | 30.82 | 21.69 | 0 | 9.37 | 17.88 | 17.88 | 17.88 | 17.88 | 17.88 |
| Inventories | 43.8 | 66.1 | 39.2 | 88.9 | .0 | 71.8 | 83.1 | 96.2 | 111.4 | 129.0 |
| Inventories, % | 69.27 | 100.6 | 41.36 | 77.5 | 0 | 57.63 | 57.63 | 57.63 | 57.63 | 57.63 |
| Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditure | -.2 | -.2 | -.8 | 26.5 | -.2 | -.4 | -.5 | -.6 | -.7 | -.8 |
| Capital Expenditure, % | -0.33537 | -0.32412 | -0.87576 | 23.07 | -0.19042 | -0.34513 | -0.34513 | -0.34513 | -0.34513 | -0.34513 |
| Tax Rate, % | 0.38899 | 0.38899 | 0.38899 | 0.38899 | 0.38899 | 0.38899 | 0.38899 | 0.38899 | 0.38899 | 0.38899 |
| EBITAT | -55.5 | -35.9 | 26.2 | -43.4 | -.3 | -51.9 | -60.1 | -69.6 | -80.6 | -93.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -50.7 | -3.9 | 136.8 | 45.4 | 84.5 | -46.1 | 29.1 | 33.7 | 39.0 | 45.2 |
| WACC, % | 6.27 | 6.13 | 4.07 | 5.83 | 6.55 | 5.77 | 5.77 | 5.77 | 5.77 | 5.77 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 76.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 46 | |||||||||
| Terminal Value | 1,221 | |||||||||
| Present Terminal Value | 923 | |||||||||
| Enterprise Value | 999 | |||||||||
| Net Debt | 37 | |||||||||
| Equity Value | 962 | |||||||||
| Diluted Shares Outstanding, MM | 26 | |||||||||
| Equity Value Per Share | 36.38 |
What You Will Receive
- Comprehensive Financial Model: Kingsway Financial Services Inc. (KFS) data provides accurate DCF valuation.
- Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other essential parameters.
- Real-Time Calculations: Instant updates allow you to view results as adjustments are made.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
- Adaptable and Reusable: Designed for versatility, enabling repeated application for thorough forecasts.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Kingsway Financial Services Inc. (KFS).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with inputs that can be customized to fit KFS's financials.
- Adjustable Forecast Assumptions: Easily modify growth projections, capital expenditures, and discount rates specific to Kingsway Financial Services Inc. (KFS).
- Integrated Financial Ratios: Assess profitability, leverage, and efficiency ratios relevant to Kingsway Financial Services Inc. (KFS).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for Kingsway Financial Services Inc. (KFS) for straightforward analysis.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Kingsway Financial Services Inc. (KFS) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Kingsway Financial Services Inc. (KFS)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose Kingsway Financial Services Inc. (KFS)?
- Streamlined Process: Skip the hassle of building financial models from the ground up – our tools are ready for immediate use.
- Enhanced Accuracy: Dependable financial insights and calculations minimize valuation errors.
- Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
- User-Friendly Design: Intuitive charts and outputs facilitate straightforward analysis of results.
- Endorsed by Professionals: Crafted for experts who prioritize accuracy and functionality.
Who Should Use Kingsway Financial Services Inc. (KFS)?
- Individual Investors: Gain insights to make educated decisions regarding investments in Kingsway Financial Services Inc. (KFS).
- Financial Analysts: Enhance analysis efficiency with comprehensive financial models tailored for Kingsway Financial Services Inc. (KFS).
- Consultants: Provide clients with precise and timely valuation assessments for Kingsway Financial Services Inc. (KFS).
- Business Owners: Learn from the valuation strategies of Kingsway Financial Services Inc. (KFS) to inform your own business approaches.
- Finance Students: Explore practical valuation methodologies using real data from Kingsway Financial Services Inc. (KFS).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Kingsway Financial Services Inc. (KFS) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Kingsway Financial Services Inc. (KFS).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.