KNOT Offshore Partners LP (KNOP) DCF Valuation

KNOT Offshore Partners LP (KNOP) DCF Valuation
  • ✓ 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

KNOT Offshore Partners LP (KNOP) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Whether you're an investor or analyst, this (KNOP) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from KNOT Offshore Partners LP, you can adjust forecasts and instantly observe the effects.


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 282.6 279.2 281.1 268.6 290.7 293.1 295.5 297.9 300.4 302.8
Revenue Growth, % 0 -1.18 0.68297 -4.46 8.24 0.81978 0.81978 0.81978 0.81978 0.81978
EBITDA 201.0 187.6 183.0 210.2 144.6 194.3 195.9 197.5 199.1 200.7
EBITDA, % 71.13 67.2 65.09 78.26 49.75 66.29 66.29 66.29 66.29 66.29
Depreciation 90.4 90.0 99.6 107.4 110.3 104.1 105.0 105.8 106.7 107.6
Depreciation, % 32.01 32.25 35.41 39.99 37.92 35.52 35.52 35.52 35.52 35.52
EBIT 110.5 97.6 83.4 102.8 34.4 90.2 90.9 91.7 92.4 93.2
EBIT, % 39.12 34.95 29.68 38.26 11.83 30.77 30.77 30.77 30.77 30.77
Total Cash 43.5 52.6 62.3 47.6 63.9 56.3 56.8 57.3 57.7 58.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2.7 5.7 2.7 11.1 5.2
Account Receivables, % 0.95095 2.05 0.94903 4.12 1.8
Inventories 2.3 2.7 3.3 5.8 3.7 3.7 3.8 3.8 3.8 3.8
Inventories, % 0.81115 0.94978 1.18 2.14 1.27 1.27 1.27 1.27 1.27 1.27
Accounts Payable 2.7 3.8 3.9 4.3 10.2 5.2 5.2 5.3 5.3 5.4
Accounts Payable, % 0.96616 1.38 1.38 1.59 3.52 1.77 1.77 1.77 1.77 1.77
Capital Expenditure .0 -.3 -11.5 -3.3 -2.8 -3.8 -3.8 -3.8 -3.9 -3.9
Capital Expenditure, % 0 -0.12141 -4.1 -1.23 -0.95592 -1.28 -1.28 -1.28 -1.28 -1.28
Tax Rate, % 11.81 11.81 11.81 11.81 11.81 11.81 11.81 11.81 11.81 11.81
EBITAT 110.5 97.6 82.7 101.3 30.3 87.6 88.3 89.1 89.8 90.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 198.7 185.0 173.1 194.9 151.7 182.3 189.5 191.0 192.6 194.2
WACC, % 7.62 7.62 7.57 7.53 6.89 7.45 7.45 7.45 7.45 7.45
PV UFCF
SUM PV UFCF 767.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 198
Terminal Value 3,635
Present Terminal Value 2,538
Enterprise Value 3,306
Net Debt 895
Equity Value 2,411
Diluted Shares Outstanding, MM 39
Equity Value Per Share 61.32

What You Will Gain

  • Adjustable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: KNOT Offshore Partners LP’s (KNOP) financial data pre-loaded to facilitate your analysis.
  • Automated DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional Design: A sleek Excel model tailored to meet your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating projections, validating strategies, and enhancing efficiency.

Key Features

  • Authentic KNOT Financials: Gain access to precise pre-loaded historical data and future forecasts.
  • Adjustable Forecast Parameters: Modify highlighted cells for metrics like WACC, growth rates, and profit margins.
  • Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries to clearly present your valuation outcomes.
  • Designed for All Levels: A straightforward, user-friendly layout tailored for investors, CFOs, and consultants.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based KNOT Offshore Partners LP (KNOP) DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other key factors.
  3. Instant Calculations: The model will automatically refresh to reflect KNOT Offshore Partners LP’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the findings to inform your investment or financial analysis.

Why Choose This Calculator for KNOT Offshore Partners LP (KNOP)?

  • Accuracy: Utilizes real KNOT Offshore financial data for precise calculations.
  • Flexibility: Allows users to easily adjust and experiment with various inputs.
  • Time-Saving: Eliminate the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for all users, regardless of financial modeling experience.

Who Should Use This Product?

  • Investors: Accurately estimate KNOT Offshore Partners LP’s fair value before making investment decisions.
  • CFOs: Leverage a professional-grade DCF model for financial reporting and analysis related to (KNOP).
  • Consultants: Quickly adapt the template for valuation reports tailored to clients interested in (KNOP).
  • Entrepreneurs: Gain insights into financial modeling practices utilized by leading maritime companies.
  • Educators: Use it as a teaching tool to illustrate valuation methodologies specific to the offshore industry.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled KNOT Offshore Partners LP (KNOP) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models demonstrating intrinsic value with comprehensive calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for KNOT Offshore Partners LP (KNOP).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to simplify result analysis.

Es wurden keine passenden Produkte gefunden.