Kennedy-Wilson Holdings, Inc. (KW) DCF Valuation

Kennedy-Wilson Holdings, Inc. (KW) 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

Kennedy-Wilson Holdings, Inc. (KW) 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:

Simplify Kennedy-Wilson Holdings, Inc. (KW) valuation with this customizable DCF Calculator! Featuring real Kennedy-Wilson Holdings, Inc. (KW) financials and adjustable forecast inputs, you can test scenarios and uncover Kennedy-Wilson Holdings, Inc. (KW) fair value in minutes.


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 569.7 450.9 453.6 540.0 562.6 566.8 571.0 575.3 579.5 583.9
Revenue Growth, % 0 -20.85 0.5988 19.05 4.19 0.74463 0.74463 0.74463 0.74463 0.74463
EBITDA 337.6 205.1 454.3 400.6 212.1 358.9 361.6 364.3 367.0 369.7
EBITDA, % 59.26 45.49 100.15 74.19 37.7 63.33 63.33 63.33 63.33 63.33
Depreciation 599.8 508.1 549.6 484.4 157.8 473.6 477.1 480.6 484.2 487.8
Depreciation, % 105.28 112.69 121.16 89.7 28.05 83.55 83.55 83.55 83.55 83.55
EBIT -262.2 -303.0 -95.3 -83.8 54.3 -158.8 -160.0 -161.2 -162.4 -163.6
EBIT, % -46.02 -67.2 -21.01 -15.52 9.65 -28.02 -28.02 -28.02 -28.02 -28.02
Total Cash 573.9 965.1 524.8 439.3 313.7 495.5 499.2 502.9 506.7 510.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 111.3 99.5 80.4 83.0 359.3
Account Receivables, % 19.54 22.07 17.72 15.37 63.86
Inventories 675.8 1,064.6 605.2 -12.7 .0 337.4 339.9 342.5 345.0 347.6
Inventories, % 118.62 236.11 133.42 -2.35 0 59.53 59.53 59.53 59.53 59.53
Accounts Payable 20.4 30.1 18.6 16.2 17.9 23.3 23.5 23.6 23.8 24.0
Accounts Payable, % 3.58 6.68 4.1 3 3.18 4.11 4.11 4.11 4.11 4.11
Capital Expenditure -191.1 -194.1 -139.2 -160.9 -217.2 -199.1 -200.6 -202.1 -203.6 -205.1
Capital Expenditure, % -33.54 -43.05 -30.69 -29.8 -38.61 -35.14 -35.14 -35.14 -35.14 -35.14
Tax Rate, % 9.77 9.77 9.77 9.77 9.77 9.77 9.77 9.77 9.77 9.77
EBITAT -232.3 -220.3 -68.1 -56.9 49.0 -124.1 -125.1 -126.0 -126.9 -127.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -590.3 -273.6 809.3 879.5 -297.7 20.5 147.9 149.0 150.1 151.2
WACC, % 5.47 4.85 4.8 4.66 5.53 5.06 5.06 5.06 5.06 5.06
PV UFCF
SUM PV UFCF 523.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 154
Terminal Value 5,036
Present Terminal Value 3,934
Enterprise Value 4,457
Net Debt 4,984
Equity Value -527
Diluted Shares Outstanding, MM 139
Equity Value Per Share -3.80

What You Will Get

  • Editable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Kennedy-Wilson Holdings, Inc. (KW)’s financial data pre-loaded to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model tailored to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Accurate Kennedy-Wilson Financials: Gain access to reliable pre-loaded historical data and future forecasts.
  • Adjustable Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Instant updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Clear charts and summaries for easy visualization of your valuation findings.
  • Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file for Kennedy-Wilson Holdings, Inc. (KW).
  2. Step 2: Review the pre-filled financial data and forecasts for Kennedy-Wilson.
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model refresh in real-time as you modify your assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment strategies.

Why Choose Kennedy-Wilson Holdings, Inc. (KW)?

  • Time Efficiency: Skip the hassle of building a financial model from the ground up – our tools are ready to go.
  • Enhanced Precision: Dependable financial insights and calculations minimize valuation inaccuracies.
  • Completely Customizable: Adjust the model to align with your specific assumptions and forecasts.
  • User-Friendly: Intuitive charts and outputs simplify the analysis of results.
  • Endorsed by Professionals: Crafted for experts who prioritize accuracy and functionality.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Kennedy-Wilson Holdings, Inc. (KW).
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to Kennedy-Wilson Holdings, Inc. (KW).
  • Consultants: Deliver professional valuation insights on Kennedy-Wilson Holdings, Inc. (KW) to clients quickly and accurately.
  • Business Owners: Understand how real estate investment firms like Kennedy-Wilson Holdings, Inc. (KW) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Kennedy-Wilson Holdings, Inc. (KW).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Kennedy-Wilson Holdings, Inc. (KW) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Kennedy-Wilson Holdings, Inc. (KW).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.