Kandi Technologies Group, Inc. (KNDI) DCF Valuation

Kandi Technologies Group, Inc. (KNDI) 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

Kandi Technologies Group, Inc. (KNDI) 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:

Enhance your investment strategies with the KNDI DCF Calculator! Explore authentic Kandi Technologies financials, adjust growth predictions and expenses, and instantly observe how these modifications affect the intrinsic value of Kandi Technologies Group, Inc. (KNDI).


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 135.7 76.9 91.5 117.8 123.6 126.5 129.4 132.4 135.5 138.6
Revenue Growth, % 0 -43.33 18.94 28.78 4.91 2.32 2.32 2.32 2.32 2.32
EBITDA .9 -5.3 41.8 -.4 16.7 13.3 13.7 14.0 14.3 14.6
EBITDA, % 0.67005 -6.87 45.74 -0.32197 13.52 10.55 10.55 10.55 10.55 10.55
Depreciation 8.2 7.6 9.6 12.3 11.9 11.8 12.0 12.3 12.6 12.9
Depreciation, % 6.02 9.9 10.53 10.4 9.64 9.3 9.3 9.3 9.3 9.3
EBIT -7.3 -12.9 32.2 -12.6 4.8 1.6 1.6 1.7 1.7 1.7
EBIT, % -5.35 -16.77 35.21 -10.72 3.88 1.25 1.25 1.25 1.25 1.25
Total Cash 5.5 142.1 184.3 165.3 67.7 90.8 92.9 95.0 97.2 99.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 61.2 94.5 62.1 50.5 149.9
Account Receivables, % 45.07 122.8 67.9 42.86 121.28
Inventories 27.7 19.7 33.2 40.5 61.6 42.1 43.1 44.1 45.1 46.2
Inventories, % 20.43 25.61 36.26 34.36 49.8 33.29 33.29 33.29 33.29 33.29
Accounts Payable 72.1 34.3 36.7 35.3 28.7 48.3 49.4 50.6 51.8 53.0
Accounts Payable, % 53.11 44.54 40.09 29.98 23.26 38.2 38.2 38.2 38.2 38.2
Capital Expenditure -.6 -18.2 -19.1 -3.8 -13.2 -14.9 -15.3 -15.6 -16.0 -16.3
Capital Expenditure, % -0.44069 -23.64 -20.92 -3.24 -10.72 -11.79 -11.79 -11.79 -11.79 -11.79
Tax Rate, % 99.79 99.79 99.79 99.79 99.79 99.79 99.79 99.79 99.79 99.79
EBITAT -6.6 -8.7 25.2 -12.2 .0 1.1 1.1 1.1 1.1 1.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -15.9 -82.3 37.0 -.8 -128.4 96.8 -4.1 -4.2 -4.3 -4.4
WACC, % 8.64 8.27 8.44 8.72 7.23 8.26 8.26 8.26 8.26 8.26
PV UFCF
SUM PV UFCF 76.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -4
Terminal Value -72
Present Terminal Value -48
Enterprise Value 28
Net Debt 8
Equity Value 21
Diluted Shares Outstanding, MM 80
Equity Value Per Share 0.26

What You Will Get

  • Real KNDI Financial Data: Pre-filled with Kandi Technologies Group’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Kandi Technologies’ intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Kandi Technologies Group, Inc. (KNDI).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to KNDI.
  • Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates to fit KNDI's financial outlook.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Kandi Technologies Group, Inc. (KNDI).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of KNDI.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Kandi Technologies Group, Inc.'s (KNDI) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Explore Scenarios: Analyze different valuation outcomes by comparing multiple forecasts.
  • 5. Present with Confidence: Share professional valuation insights to back your decisions.

Why Choose This Calculator for Kandi Technologies Group, Inc. (KNDI)?

  • User-Friendly Interface: Tailored for both novices and seasoned analysts.
  • Customizable Parameters: Adjust inputs effortlessly to align with your financial assessment.
  • Real-Time Feedback: Observe immediate updates to Kandi’s valuation as you tweak inputs.
  • Preloaded Data: Comes equipped with Kandi’s latest financial metrics for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use Kandi Technologies Group, Inc. (KNDI)?

  • Investors: Make informed investment choices with reliable insights into KNDI's market performance.
  • Financial Analysts: Streamline your analysis with comprehensive financial models tailored for KNDI.
  • Consultants: Effortlessly modify reports and presentations focused on KNDI for your clients.
  • Finance Enthusiasts: Enhance your knowledge of the electric vehicle sector through KNDI's case studies.
  • Educators and Students: Utilize KNDI's data as a practical resource for finance and business education.

What the Template Contains

  • Pre-Filled DCF Model: Kandi Technologies Group, Inc.'s (KNDI) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Kandi's profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.