Kingstone Companies, Inc. (KINS) DCF Valuation

Kingstone Companies, Inc. (KINS) 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

Kingstone Companies, Inc. (KINS) 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 Kingstone Companies, Inc. (KINS) valuation with this customizable DCF Calculator! Featuring real Kingstone Companies, Inc. (KINS) financials and adjustable forecast inputs, you can test scenarios and uncover Kingstone Companies, Inc. (KINS) 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 145.6 131.4 161.2 130.2 123.1 119.5 116.0 112.7 109.4 106.2
Revenue Growth, % 0 -9.75 22.73 -19.27 -5.39 -2.92 -2.92 -2.92 -2.92 -2.92
EBITDA -3.4 .6 -4.3 -22.6 -.4 -5.3 -5.2 -5.0 -4.9 -4.7
EBITDA, % -2.34 0.44624 -2.66 -17.38 -0.31636 -4.45 -4.45 -4.45 -4.45 -4.45
Depreciation 2.5 2.9 3.3 3.3 3.0 2.6 2.5 2.5 2.4 2.3
Depreciation, % 1.75 2.18 2.04 2.54 2.41 2.18 2.18 2.18 2.18 2.18
EBIT -6.0 -2.3 -7.6 -25.9 -3.4 -7.9 -7.7 -7.5 -7.3 -7.0
EBIT, % -4.09 -1.73 -4.7 -19.92 -2.73 -6.64 -6.64 -6.64 -6.64 -6.64
Total Cash 200.6 177.0 182.4 166.7 9.0 97.4 94.5 91.8 89.1 86.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 53.5 57.3 52.6 80.3 .0
Account Receivables, % 36.72 43.6 32.63 61.73 0
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable 11.7 7.0 13.0 13.1 12.8 10.0 9.7 9.4 9.2 8.9
Accounts Payable, % 8.05 5.31 8.04 10.04 10.43 8.37 8.37 8.37 8.37 8.37
Capital Expenditure -3.9 -3.3 -4.5 -4.6 -1.8 -3.1 -3.0 -2.9 -2.8 -2.8
Capital Expenditure, % -2.71 -2.53 -2.79 -3.5 -1.48 -2.6 -2.6 -2.6 -2.6 -2.6
Tax Rate, % 16.25 16.25 16.25 16.25 16.25 16.25 16.25 16.25 16.25 16.25
EBITAT -4.6 1.7 -5.9 -20.9 -2.8 -5.1 -4.9 -4.8 -4.6 -4.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -47.7 -7.3 3.5 -49.8 78.5 -50.2 -4.5 -4.3 -4.2 -4.1
WACC, % 6.6 6.15 6.61 6.62 6.64 6.52 6.52 6.52 6.52 6.52
PV UFCF
SUM PV UFCF -60.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -4
Terminal Value -92
Present Terminal Value -67
Enterprise Value -128
Net Debt 16
Equity Value -145
Diluted Shares Outstanding, MM 11
Equity Value Per Share -13.44

What You Will Get

  • Real KINS Financial Data: Pre-filled with Kingstone Companies, Inc.’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 Kingstone Companies, Inc.’s 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 Financial Data: Gain access to precise pre-loaded historical figures and future estimates for Kingstone Companies, Inc. (KINS).
  • Tailorable Forecast Inputs: Modify the highlighted cells, including WACC, growth rates, and profit margins, to suit your analysis.
  • Real-Time Calculations: Experience automatic updates for DCF, Net Present Value (NPV), and cash flow evaluations.
  • Interactive Dashboard: Utilize straightforward charts and summaries to clearly present your valuation findings.
  • Designed for All Skill Levels: An accessible and user-friendly layout intended for investors, CFOs, and consultants alike.

How It Works

  • Download: Obtain the comprehensive Excel file containing Kingstone Companies, Inc.'s (KINS) financial data.
  • Customize: Tailor your forecasts, including revenue growth, EBITDA %, and WACC to fit your analysis.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time as you make changes.
  • Test Scenarios: Generate various projections and instantly compare the results.
  • Make Decisions: Leverage the valuation insights to inform your investment decisions.

Why Choose Kingstone Companies, Inc. (KINS)?

  • Streamlined Process: Skip the hassle of building complex models – our tools are ready for immediate use.
  • Enhanced Precision: Access to accurate financial data and methodologies minimizes valuation errors.
  • Completely Adaptable: Modify the model to suit your unique assumptions and forecasts.
  • User-Friendly: Intuitive charts and results facilitate straightforward analysis.
  • Endorsed by Professionals: Crafted for industry experts who prioritize accuracy and functionality.

Who Should Use Kingstone Companies, Inc. (KINS)?

  • Insurance Students: Discover underwriting principles and apply them using real-world case studies.
  • Researchers: Integrate industry-standard models into academic projects or publications.
  • Investors: Evaluate your investment strategies and assess the performance metrics of Kingstone Companies, Inc. (KINS).
  • Financial Analysts: Enhance your analysis process with a tailored, comprehensive financial model.
  • Small Business Owners: Understand how publicly traded insurance companies like Kingstone are evaluated in the market.

What the Template Contains

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

No products were found matching.