|
Kadant Inc. (KAI) Avaliação DCF |
Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
Design Profissional: Modelos Confiáveis E Padrão Da Indústria
Pré-Construídos Para Uso Rápido E Eficiente
Compatível com MAC/PC, totalmente desbloqueado
Não É Necessária Experiência; Fácil De Seguir
Kadant Inc. (KAI) Bundle
Seja você um investidor ou analista, esta calculadora DCF Kadant Inc. (KAI) é sua ferramenta preferida para uma avaliação precisa. Equipado com dados reais da Kadant Inc., você pode ajustar as previsões e observar os efeitos em tempo real.
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 | 635.0 | 786.6 | 904.7 | 957.7 | 1,053.4 | 1,197.5 | 1,361.4 | 1,547.7 | 1,759.4 | 2,000.2 |
| Revenue Growth, % | 0 | 23.87 | 15.02 | 5.85 | 9.99 | 13.68 | 13.68 | 13.68 | 13.68 | 13.68 |
| EBITDA | 115.8 | 159.4 | 187.8 | 200.8 | 171.3 | 231.1 | 262.7 | 298.6 | 339.5 | 385.9 |
| EBITDA, % | 18.24 | 20.26 | 20.75 | 20.97 | 16.26 | 19.3 | 19.3 | 19.3 | 19.3 | 19.3 |
| Depreciation | 31.3 | 34.3 | 34.9 | 33.3 | -1.8 | 39.4 | 44.8 | 50.9 | 57.9 | 65.8 |
| Depreciation, % | 4.93 | 4.36 | 3.86 | 3.48 | -0.17524 | 3.29 | 3.29 | 3.29 | 3.29 | 3.29 |
| EBIT | 84.5 | 125.1 | 152.8 | 167.6 | 173.1 | 191.7 | 217.9 | 247.7 | 281.6 | 320.1 |
| EBIT, % | 13.3 | 15.9 | 16.89 | 17.5 | 16.43 | 16 | 16 | 16 | 16 | 16 |
| Total Cash | 66.6 | 94.2 | 79.7 | 103.8 | 94.7 | 122.4 | 139.1 | 158.2 | 179.8 | 204.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 99.1 | 125.8 | 145.2 | 142.3 | 160.9 | 186.3 | 211.8 | 240.8 | 273.7 | 311.2 |
| Account Receivables, % | 15.61 | 16 | 16.05 | 14.86 | 15.27 | 15.56 | 15.56 | 15.56 | 15.56 | 15.56 |
| Inventories | 106.8 | 134.4 | 163.7 | 152.7 | 146.1 | 195.9 | 222.7 | 253.2 | 287.9 | 327.2 |
| Inventories, % | 16.82 | 17.08 | 18.09 | 15.94 | 13.87 | 16.36 | 16.36 | 16.36 | 16.36 | 16.36 |
| Accounts Payable | 32.3 | 59.3 | 58.1 | 42.1 | 51.1 | 67.7 | 77.0 | 87.5 | 99.5 | 113.1 |
| Accounts Payable, % | 5.08 | 7.53 | 6.42 | 4.4 | 4.85 | 5.65 | 5.65 | 5.65 | 5.65 | 5.65 |
| Capital Expenditure | -7.6 | -12.8 | -28.2 | -31.9 | -21.0 | -27.0 | -30.6 | -34.8 | -39.6 | -45.0 |
| Capital Expenditure, % | -1.2 | -1.62 | -3.12 | -3.33 | -1.99 | -2.25 | -2.25 | -2.25 | -2.25 | -2.25 |
| Tax Rate, % | 27.09 | 27.09 | 27.09 | 27.09 | 27.09 | 27.09 | 27.09 | 27.09 | 27.09 | 27.09 |
| EBITAT | 63.3 | 93.8 | 111.6 | 122.3 | 126.2 | 141.4 | 160.7 | 182.7 | 207.7 | 236.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -86.7 | 88.0 | 68.4 | 121.7 | 100.3 | 95.2 | 131.8 | 149.9 | 170.4 | 193.7 |
| WACC, % | 9.65 | 9.65 | 9.64 | 9.64 | 9.64 | 9.64 | 9.64 | 9.64 | 9.64 | 9.64 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 550.4 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 200 | |||||||||
| Terminal Value | 3,003 | |||||||||
| Present Terminal Value | 1,895 | |||||||||
| Enterprise Value | 2,445 | |||||||||
| Net Debt | 194 | |||||||||
| Equity Value | 2,251 | |||||||||
| Diluted Shares Outstanding, MM | 12 | |||||||||
| Equity Value Per Share | 191.27 |
What You Will Get
- Real Kadant 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 Kadant’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
- Customizable Financial Inputs: Adjust essential parameters such as revenue growth, EBITDA margin, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and various financial metrics.
- High-Precision Accuracy: Leverages Kadant Inc.'s (KAI) actual financial data for dependable valuation results.
- Simplified Scenario Analysis: Effortlessly evaluate different assumptions and assess outcomes.
- Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.
How It Works
- Step 1: Download the prebuilt Excel template featuring Kadant Inc. (KAI) data.
- Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including Kadant Inc.'s (KAI) intrinsic value.
- Step 5: Make informed investment decisions or create reports based on the outputs.
Why Choose This Calculator for Kadant Inc. (KAI)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio evaluations tailored for Kadant Inc. (KAI).
- Flexible Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Kadant Inc. (KAI)’s intrinsic value and Net Present Value.
- Preloaded Information: Access historical and projected data for reliable analysis.
- Expert-Level Tool: Perfect for financial analysts, investors, and business consultants focusing on Kadant Inc. (KAI).
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for analyzing Kadant Inc. (KAI) investments.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the company.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in Kadant Inc. (KAI).
- Students and Educators: Utilize real-time data to enhance learning and practice in financial modeling.
- Industry Analysts: Gain insights into how companies like Kadant Inc. (KAI) are valued in the industrial sector.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Kadant Inc. (KAI) 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 Kadant Inc. (KAI).
- 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.