Kamada Ltd. (KMDA) DCF Valuation

Kamada Ltd. (KMDA) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Kamada Ltd. (KMDA) 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:

Designed for accuracy, our (KMDA) DCF Calculator enables you to evaluate Kamada Ltd. valuation using real-time financial information and offers complete flexibility to modify essential parameters for improved forecasts.


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 127.2 133.2 103.6 129.3 142.5 148.8 155.3 162.1 169.2 176.6
Revenue Growth, % 0 4.76 -22.22 24.79 10.19 4.38 4.38 4.38 4.38 4.38
EBITDA 27.3 25.4 5.2 4.5 21.5 19.1 19.9 20.8 21.7 22.7
EBITDA, % 21.47 19.07 5.02 3.5 15.11 12.83 12.83 12.83 12.83 12.83
Depreciation 4.7 5.2 5.8 11.6 11.5 9.0 9.4 9.8 10.2 10.7
Depreciation, % 3.67 3.94 5.63 8.97 8.05 6.05 6.05 6.05 6.05 6.05
EBIT 22.6 20.2 -.6 -7.1 10.1 10.1 10.5 11.0 11.5 12.0
EBIT, % 17.8 15.14 -0.60982 -5.47 7.06 6.78 6.78 6.78 6.78 6.78
Total Cash 73.9 109.3 18.6 34.3 55.6 66.5 69.4 72.5 75.7 79.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 25.2 23.5 35.2 27.3 21.3
Account Receivables, % 19.83 17.64 33.93 21.07 14.92
Inventories 43.2 42.0 67.4 68.8 88.5 73.1 76.3 79.7 83.2 86.8
Inventories, % 33.94 31.53 65.05 53.18 62.08 49.16 49.16 49.16 49.16 49.16
Accounts Payable 24.8 16.1 25.1 32.9 24.8 29.4 30.6 32.0 33.4 34.9
Accounts Payable, % 19.52 12.09 24.22 25.45 17.4 19.74 19.74 19.74 19.74 19.74
Capital Expenditure -2.3 -5.5 -3.7 -3.8 -5.9 -4.9 -5.1 -5.4 -5.6 -5.8
Capital Expenditure, % -1.81 -4.12 -3.6 -2.93 -4.1 -3.31 -3.31 -3.31 -3.31 -3.31
Tax Rate, % 1.72 1.72 1.72 1.72 1.72 1.72 1.72 1.72 1.72 1.72
EBITAT 21.9 18.6 -.7 -7.3 9.9 9.8 10.3 10.7 11.2 11.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -19.3 12.5 -26.7 14.9 -6.3 23.1 11.2 11.7 12.2 12.7
WACC, % 5.63 5.62 5.65 5.65 5.64 5.64 5.64 5.64 5.64 5.64
PV UFCF
SUM PV UFCF 61.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 13
Terminal Value 357
Present Terminal Value 272
Enterprise Value 333
Net Debt -47
Equity Value 380
Diluted Shares Outstanding, MM 54
Equity Value Per Share 7.08

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real KMDA financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on Kamada Ltd.'s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Kamada Ltd. (KMDA).
  • WACC Calculator: Includes a pre-configured Weighted Average Cost of Capital sheet with adjustable parameters.
  • Customizable Forecast Assumptions: Easily alter growth projections, capital expenditures, and discount rates.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Kamada Ltd. (KMDA).
  • Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Kamada Ltd. (KMDA) 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 Kamada Ltd.'s (KMDA) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose Kamada Ltd. (KMDA) Calculator?

  • Accuracy: Utilizes real Kamada financials for precise data.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Avoid the complexities of constructing a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use This Product?

  • Investors: Evaluate Kamada Ltd.'s (KMDA) performance before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methods and assess financial forecasts for Kamada Ltd. (KMDA).
  • Startup Founders: Discover the valuation strategies of established companies like Kamada Ltd. (KMDA).
  • Consultants: Provide comprehensive valuation assessments for clients interested in Kamada Ltd. (KMDA).
  • Students and Educators: Utilize current data from Kamada Ltd. (KMDA) to enhance learning on valuation practices.

What the Kamada Ltd. (KMDA) Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations specific to Kamada Ltd.
  • Real-World Data: Kamada Ltd.’s historical and projected financials preloaded for in-depth analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into Kamada Ltd.'s performance.
  • Key Ratios: Integrated analysis for assessing profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results tailored to Kamada Ltd. (KMDA).

No products were found matching.