NI Holdings, Inc. (NODK) DCF Valuation

NI Holdings, Inc. (NODK) 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

NI Holdings, Inc. (NODK) 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:

Explore the financial outlook of NI Holdings, Inc. (NODK) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of NI Holdings, Inc. (NODK) and enhance your investment strategy.


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 270.8 306.4 324.0 324.4 365.7 394.7 426.1 459.9 496.4 535.8
Revenue Growth, % 0 13.14 5.75 0.14291 12.72 7.94 7.94 7.94 7.94 7.94
EBITDA .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
EBITDA, % 0 0 0 0 0 0 0 0 0 0
Depreciation 2.2 5.9 1.2 1.2 1.3 3.0 3.3 3.5 3.8 4.1
Depreciation, % 0.83057 1.94 0.35991 0.36371 0.35029 0.76822 0.76822 0.76822 0.76822 0.76822
EBIT -2.2 -5.9 -1.2 -1.2 -1.3 -3.0 -3.3 -3.5 -3.8 -4.1
EBIT, % -0.83057 -1.94 -0.35991 -0.36371 -0.35029 -0.76822 -0.76822 -0.76822 -0.76822 -0.76822
Total Cash 62.1 101.1 70.6 47.0 56.7 85.0 91.8 99.1 106.9 115.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 0 0 0 0
Inventories -134.8 -176.4 -139.5 -66.6 .0 -135.0 -145.7 -157.3 -169.7 -183.2
Inventories, % -49.78 -57.58 -43.07 -20.54 0 -34.2 -34.2 -34.2 -34.2 -34.2
Accounts Payable .2 .0 .3 .0 .0 .1 .1 .2 .2 .2
Accounts Payable, % 0.06278183 0 0.10063 0 0 0.03268144 0.03268144 0.03268144 0.03268144 0.03268144
Capital Expenditure -1.3 -.5 -.7 -1.2 -1.0 -1.2 -1.3 -1.4 -1.5 -1.6
Capital Expenditure, % -0.4764 -0.17724 -0.21483 -0.35816 -0.26634 -0.2986 -0.2986 -0.2986 -0.2986 -0.2986
Tax Rate, % -28.45 -28.45 -28.45 -28.45 -28.45 -28.45 -28.45 -28.45 -28.45 -28.45
EBITAT -1.8 -4.5 -.9 -.9 -1.6 -2.5 -2.7 -2.9 -3.1 -3.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 134.2 42.3 -36.9 -74.1 -68.0 134.5 10.1 10.9 11.7 12.7
WACC, % 6.12 6.12 6.12 6.12 6.13 6.12 6.12 6.12 6.12 6.12
PV UFCF
SUM PV UFCF 163.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 13
Terminal Value 313
Present Terminal Value 232
Enterprise Value 396
Net Debt -55
Equity Value 450
Diluted Shares Outstanding, MM 21
Equity Value Per Share 21.29

What You Will Get

  • Real NI Holdings 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 NI Holdings' (NODK) 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

  • 🔍 Real-Life NODK Financials: Pre-filled historical and projected data for NI Holdings, Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate NI Holdings’ intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize NI Holdings’ valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Step 1: Download the prebuilt Excel template containing NI Holdings, Inc. (NODK) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including the intrinsic value of NI Holdings, Inc. (NODK).
  • Step 5: Utilize the outputs to make informed investment decisions or create detailed reports.

Why Choose This Calculator for NI Holdings, Inc. (NODK)?

  • Accurate Data: Up-to-date NI Holdings financials provide trustworthy valuation outcomes.
  • Customizable: Modify essential variables like growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Built-in calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Tailored for investors, analysts, and financial consultants.
  • User-Friendly: Simple design and clear, step-by-step guidance make it accessible for everyone.

Who Should Use This Product?

  • Finance Students: Understand risk assessment and apply it using real-world data from NI Holdings, Inc. (NODK).
  • Academics: Integrate industry-specific models into your research or teaching materials.
  • Investors: Evaluate your investment strategies and analyze the performance metrics of NI Holdings, Inc. (NODK).
  • Analysts: Enhance your analysis with a tailored, user-friendly financial model for NI Holdings, Inc. (NODK).
  • Small Business Owners: Discover how larger firms like NI Holdings, Inc. (NODK) approach market analysis.

What the Template Contains

  • Pre-Filled Data: Contains NI Holdings, Inc.'s historical financials and projections.
  • Discounted Cash Flow Model: An editable DCF valuation model with automated calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC using custom inputs.
  • Key Financial Ratios: Evaluate NI Holdings, Inc.'s profitability, efficiency, and leverage.
  • Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
  • Clear Dashboard: Visualizations and tables summarizing essential valuation results.

Es wurden keine passenden Produkte gefunden.