CKX Lands, Inc. (CKX) DCF Valuation

CKX Lands, Inc. (CKX) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

CKX Lands, Inc. (CKX) 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 (CKX) DCF Calculator empowers you to evaluate CKX Lands, Inc. valuation using real-world financial data, offering complete flexibility to modify all essential parameters for improved projections.


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 .8 .7 .7 1.1 1.5 1.8 2.1 2.5 3.0 3.6
Revenue Growth, % 0 -17.17 10.8 48.48 34.38 19.12 19.12 19.12 19.12 19.12
EBITDA .1 .0 .0 -1.9 .0 -.3 -.3 -.4 -.5 -.6
EBITDA, % 13.94 4.13 5.39 -167.85 -1.56 -15.62 -15.62 -15.62 -15.62 -15.62
Depreciation .7 .6 .7 3.0 .0 1.3 1.6 1.9 2.3 2.7
Depreciation, % 86.35 96.36 94.95 268.39 0.33293 75.6 75.6 75.6 75.6 75.6
EBIT -.6 -.6 -.7 -4.8 .0 -1.3 -1.5 -1.8 -2.1 -2.5
EBIT, % -72.41 -92.23 -89.56 -436.24 -1.9 -71.22 -71.22 -71.22 -71.22 -71.22
Total Cash 6.5 7.0 7.9 8.2 9.1 1.8 2.1 2.5 3.0 3.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .1 .1 .1 .1 .1
Account Receivables, % 12.67 14.66 6.81 11.44 7.05
Inventories -3.2 -.5 -.5 .0 .0 -.9 -1.0 -1.2 -1.4 -1.7
Inventories, % -394.15 -74.8 -67.54 0 0 -48.47 -48.47 -48.47 -48.47 -48.47
Accounts Payable .1 .1 .1 .0 .2 .2 .2 .3 .3 .4
Accounts Payable, % 7.67 16.49 14.92 3.4 10.71 10.64 10.64 10.64 10.64 10.64
Capital Expenditure .0 .0 .0 .0 .0 .0 .0 -.1 -.1 -.1
Capital Expenditure, % -3.31 -1.39 -3.04 -2.65 -1.4 -2.36 -2.36 -2.36 -2.36 -2.36
Tax Rate, % 49.34 49.34 49.34 49.34 49.34 49.34 49.34 49.34 49.34 49.34
EBITAT -.5 -.5 -.5 -3.5 .0 -.9 -1.1 -1.3 -1.5 -1.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 3.3 -2.5 .2 -1.2 .1 1.2 .6 .7 .9 1.1
WACC, % 5.38 5.38 5.38 5.38 5.37 5.38 5.38 5.38 5.38 5.38
PV UFCF
SUM PV UFCF 3.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1
Terminal Value 32
Present Terminal Value 25
Enterprise Value 29
Net Debt -8
Equity Value 36
Diluted Shares Outstanding, MM 2
Equity Value Per Share 17.96

What You Will Get

  • Real CKX Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess CKX Lands, Inc.'s future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive CKX Financials: Gain access to precise pre-loaded historical data and future forecasts.
  • Adjustable Forecast Parameters: Modify highlighted cells such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Clear charts and summaries to help you visualize your valuation outcomes.
  • Designed for All Skill Levels: An accessible and intuitive layout tailored for investors, CFOs, and consultants.

How It Works

  1. Step 1: Download the Excel file for CKX Lands, Inc. (CKX).
  2. Step 2: Review CKX's pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Analyze the outputs and leverage the results for your investment strategies.

Why Choose This Calculator for CKX Lands, Inc. (CKX)?

  • User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters to tailor your analysis of CKX's performance.
  • Real-Time Feedback: Observe immediate changes in CKX's valuation as you modify inputs.
  • Preloaded Data: Comes equipped with CKX's latest financial information for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Investors: Evaluate CKX Lands, Inc.'s (CKX) market position before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts for CKX.
  • Real Estate Developers: Understand how land valuation impacts project feasibility and funding.
  • Consultants: Provide expert valuation insights and reports for real estate clients.
  • Students and Educators: Utilize current data to learn and teach land valuation principles.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled CKX Lands, Inc. 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 CKX Lands, Inc. (CKX).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.