|
Kearny Financial Corp. (KRNY) DCF Avaliação
US | Financial Services | Banks - Regional | NASDAQ
|
- ✓ 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
- ✓ Não É Necessária Experiência; Fácil De Seguir
Kearny Financial Corp. (KRNY) Bundle
Procurando avaliar o valor intrínseco da Kearny Financial Corp.? Nossa calculadora KRNY DCF integra dados do mundo real com recursos abrangentes de personalização, permitindo ajustar suas previsões e aprimorar suas estratégias de investimento.
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 | 169.1 | 206.2 | 210.5 | 178.6 | 140.6 | 136.2 | 132.0 | 127.9 | 124.0 | 120.1 |
| Revenue Growth, % | 0 | 21.96 | 2.1 | -15.16 | -21.28 | -3.1 | -3.1 | -3.1 | -3.1 | -3.1 |
| EBITDA | 63.1 | 91.3 | 99.0 | 58.7 | .0 | 44.0 | 42.6 | 41.3 | 40.0 | 38.8 |
| EBITDA, % | 37.3 | 44.29 | 47.02 | 32.85 | 0 | 32.29 | 32.29 | 32.29 | 32.29 | 32.29 |
| Depreciation | 5.8 | 6.8 | 6.7 | 6.3 | 5.3 | 4.7 | 4.5 | 4.4 | 4.3 | 4.1 |
| Depreciation, % | 3.44 | 3.32 | 3.16 | 3.52 | 3.74 | 3.44 | 3.44 | 3.44 | 3.44 | 3.44 |
| EBIT | 57.3 | 84.5 | 92.3 | 52.4 | -5.3 | 39.3 | 38.1 | 36.9 | 35.8 | 34.7 |
| EBIT, % | 33.86 | 40.98 | 43.86 | 29.32 | -3.74 | 28.86 | 28.86 | 28.86 | 28.86 | 28.86 |
| Total Cash | 1,566.7 | 1,744.7 | 1,445.7 | 1,298.2 | 63.9 | 121.4 | 117.6 | 114.0 | 110.5 | 107.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 17.4 | 19.4 | .0 | 28.1 | .0 | 9.7 | 9.4 | 9.1 | 8.8 | 8.5 |
| Account Receivables, % | 10.28 | 9.39 | 0 | 15.75 | 0 | 7.08 | 7.08 | 7.08 | 7.08 | 7.08 |
| Inventories | -198.5 | -87.4 | -20.5 | -111.6 | .0 | -58.5 | -56.7 | -54.9 | -53.2 | -51.6 |
| Inventories, % | -117.42 | -42.38 | -9.72 | -62.48 | 0 | -42.92 | -42.92 | -42.92 | -42.92 | -42.92 |
| 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 | -6.0 | -5.5 | -2.9 | -1.4 | -1.4 | -2.5 | -2.4 | -2.4 | -2.3 | -2.2 |
| Capital Expenditure, % | -3.53 | -2.65 | -1.39 | -0.75861 | -0.96016 | -1.86 | -1.86 | -1.86 | -1.86 | -1.86 |
| Tax Rate, % | -7.29 | -7.29 | -7.29 | -7.29 | -7.29 | -7.29 | -7.29 | -7.29 | -7.29 | -7.29 |
| EBITAT | 45.0 | 63.2 | 67.5 | 40.8 | -5.6 | 31.8 | 30.8 | 29.9 | 28.9 | 28.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 226.0 | -48.5 | 23.7 | 108.8 | -85.2 | 82.8 | 31.4 | 30.4 | 29.5 | 28.6 |
| WACC, % | 8.82 | 8.48 | 8.33 | 8.76 | 10.77 | 9.03 | 9.03 | 9.03 | 9.03 | 9.03 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 165.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 29 | |||||||||
| Terminal Value | 414 | |||||||||
| Present Terminal Value | 269 | |||||||||
| Enterprise Value | 434 | |||||||||
| Net Debt | 1,546 | |||||||||
| Equity Value | -1,112 | |||||||||
| Diluted Shares Outstanding, MM | 62 | |||||||||
| Equity Value Per Share | -17.80 |
What You Will Get
- Editable Forecast Inputs: Flexibly modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Kearny Financial Corp.'s (KRNY) financial data pre-loaded to facilitate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model that meets your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive Financial Data: Kearny Financial Corp.'s historical financial statements and pre-filled projections.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Insights: Monitor Kearny Financial Corp.'s intrinsic value updates instantly.
- Intuitive Visualizations: Dashboard graphs illustrate valuation outcomes and essential metrics.
- Designed for Precision: A reliable resource for analysts, investors, and finance professionals.
How It Works
- Download: Obtain the pre-formatted Excel file containing Kearny Financial Corp.'s (KRNY) financial data.
- Customize: Modify projections, such as revenue growth rates, EBITDA percentages, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various forecasts and instantly compare the results.
- Make Decisions: Leverage the valuation outcomes to inform your investment strategy.
Why Choose the Kearny Financial Corp. (KRNY) Calculator?
- Accuracy: Utilizes real Kearny Financial Corp. financials for reliable data.
- Flexibility: Allows users to easily test and adjust inputs as needed.
- Time-Saving: Avoid the complexities of creating a DCF model from the ground up.
- Professional-Grade: Crafted with the precision and usability expected at the CFO level.
- User-Friendly: Simple to navigate, even for those lacking advanced financial modeling skills.
Who Should Use This Product?
- Investors: Evaluate Kearny Financial Corp.'s (KRNY) performance before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
- Startup Founders: Understand the valuation strategies applied to established financial institutions like Kearny Financial Corp.
- Consultants: Provide comprehensive valuation analyses and reports for clients in the financial sector.
- Students and Educators: Utilize actual market data to explore and teach valuation principles.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Kearny Financial Corp. (KRNY) 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 Kearny Financial Corp. (KRNY).
- 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.