Kornit Digital Ltd. (KRNT) DCF Valuation

Kornit Digital Ltd. (KRNT) 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

Kornit Digital Ltd. (KRNT) 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:

Looking to assess the intrinsic value of Kornit Digital Ltd.? Our KRNT DCF Calculator integrates real-world data with extensive customization features, enabling you to refine your forecasts and enhance your investment decisions.


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 179.9 193.3 322.0 271.5 219.8 241.4 265.1 291.2 319.8 351.2
Revenue Growth, % 0 7.49 66.56 -15.68 -19.05 9.83 9.83 9.83 9.83 9.83
EBITDA 12.0 -2.0 12.8 -54.1 -72.8 -21.0 -23.0 -25.3 -27.8 -30.5
EBITDA, % 6.69 -1.04 3.97 -19.93 -33.14 -8.69 -8.69 -8.69 -8.69 -8.69
Depreciation 4.5 4.7 7.1 13.6 14.7 9.1 10.0 11.0 12.0 13.2
Depreciation, % 2.48 2.44 2.21 5 6.69 3.76 3.76 3.76 3.76 3.76
EBIT 7.6 -6.7 5.7 -67.7 -87.5 -30.1 -33.0 -36.3 -39.8 -43.7
EBIT, % 4.21 -3.48 1.77 -24.93 -39.83 -12.45 -12.45 -12.45 -12.45 -12.45
Total Cash 168.3 364.3 648.8 400.0 332.5 238.3 261.7 287.4 315.7 346.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 40.5 51.6 49.8 67.4 93.6
Account Receivables, % 22.52 26.67 15.46 24.81 42.6
Inventories 37.5 52.5 63.0 89.4 67.7 63.4 69.6 76.5 84.0 92.2
Inventories, % 20.84 27.15 19.57 32.93 30.81 26.26 26.26 26.26 26.26 26.26
Accounts Payable 23.4 32.0 46.4 14.8 6.9 25.4 27.9 30.7 33.7 37.0
Accounts Payable, % 13.04 16.56 14.42 5.46 3.16 10.53 10.53 10.53 10.53 10.53
Capital Expenditure -6.8 -13.6 -15.4 -18.4 -7.0 -12.3 -13.5 -14.9 -16.3 -17.9
Capital Expenditure, % -3.75 -7.04 -4.79 -6.76 -3.19 -5.11 -5.11 -5.11 -5.11 -5.11
Tax Rate, % -1.53 -1.53 -1.53 -1.53 -1.53 -1.53 -1.53 -1.53 -1.53 -1.53
EBITAT 7.1 -10.0 5.7 -94.7 -88.9 -29.6 -32.6 -35.8 -39.3 -43.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -49.8 -36.4 3.1 -175.1 -93.6 19.8 -46.1 -50.7 -55.6 -61.1
WACC, % 13.4 13.41 13.41 13.41 13.41 13.4 13.4 13.4 13.4 13.4
PV UFCF
SUM PV UFCF -119.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -62
Terminal Value -546
Present Terminal Value -291
Enterprise Value -411
Net Debt -16
Equity Value -395
Diluted Shares Outstanding, MM 49
Equity Value Per Share -8.03

What You Will Receive

  • Comprehensive Financial Model: Kornit Digital's actual data facilitates accurate DCF valuation.
  • Complete Forecasting Control: Modify revenue growth, profit margins, WACC, and other essential metrics.
  • Real-Time Calculations: Automatic updates guarantee immediate visibility of results as adjustments are made.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Flexible and Reusable: Designed for adaptability, enabling multiple uses for in-depth forecasting.

Key Features

  • Customizable Production Metrics: Adjust essential inputs such as print volume, cost per print, and operational efficiency.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
  • High-Precision Accuracy: Leverages Kornit Digital's real-world data for credible valuation results.
  • Effortless Scenario Analysis: Evaluate various assumptions and analyze results with ease.
  • Efficiency Booster: Streamline the valuation process without the hassle of creating complex models from the ground up.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Kornit Digital data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Kornit Digital’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Kornit Digital Ltd. (KRNT)?

  • User-Friendly Interface: Tailored for both novice and experienced users.
  • Customizable Inputs: Easily adjust parameters to suit your analysis needs.
  • Real-Time Feedback: Observe immediate changes in Kornit Digital's valuation as you modify inputs.
  • Preloaded Data: Comes with Kornit Digital's actual financial metrics for swift evaluations.
  • Relied Upon by Experts: Utilized by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Investors: Evaluate Kornit Digital’s valuation before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
  • Startup Founders: Understand how leading companies like Kornit Digital are valued in the market.
  • Consultants: Provide comprehensive valuation reports for various clients.
  • Students and Educators: Utilize actual market data to learn and teach valuation practices.

What the Kornit Digital Template Contains

  • Preloaded KRNT Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.