Kennametal Inc. (KMT) DCF Valuation

Kennametal Inc. (KMT) 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

Kennametal Inc. (KMT) 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 Kennametal Inc.? Our KMT DCF Calculator integrates real-world data with extensive customization features, enabling you to refine your forecasts and enhance your investment choices.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 1,885.3 1,841.4 2,012.5 2,078.2 2,046.9 2,091.5 2,137.1 2,183.7 2,231.3 2,280.0
Revenue Growth, % 0 -2.33 9.29 3.27 -1.51 2.18 2.18 2.18 2.18 2.18
EBITDA 277.7 282.7 371.1 333.1 306.6 332.7 339.9 347.4 354.9 362.7
EBITDA, % 14.73 15.35 18.44 16.03 14.98 15.91 15.91 15.91 15.91 15.91
Depreciation 119.9 126.5 131.7 134.0 134.7 137.2 140.2 143.2 146.4 149.6
Depreciation, % 6.36 6.87 6.54 6.45 6.58 6.56 6.56 6.56 6.56 6.56
EBIT 157.8 156.2 239.4 199.1 171.9 195.5 199.8 204.1 208.6 213.1
EBIT, % 8.37 8.48 11.9 9.58 8.4 9.35 9.35 9.35 9.35 9.35
Total Cash 606.7 154.0 85.6 106.0 128.0 234.9 240.0 245.2 250.6 256.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 238.0 302.9 295.3 307.3 302.8
Account Receivables, % 12.62 16.45 14.68 14.79 14.79
Inventories 522.4 476.3 570.8 557.6 514.6 560.2 572.4 584.9 597.6 610.7
Inventories, % 27.71 25.87 28.37 26.83 25.14 26.78 26.78 26.78 26.78 26.78
Accounts Payable 164.6 177.7 227.9 203.3 191.5 204.3 208.8 213.3 218.0 222.7
Accounts Payable, % 8.73 9.65 11.32 9.78 9.36 9.77 9.77 9.77 9.77 9.77
Capital Expenditure -244.2 -127.3 -96.9 -94.4 -107.6 -144.2 -147.4 -150.6 -153.9 -157.2
Capital Expenditure, % -12.95 -6.91 -4.82 -4.54 -5.25 -6.9 -6.9 -6.9 -6.9 -6.9
Tax Rate, % 24.32 24.32 24.32 24.32 24.32 24.32 24.32 24.32 24.32 24.32
EBITAT -406.4 131.5 167.5 147.8 130.1 118.9 121.5 124.1 126.8 129.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,126.5 124.9 165.6 164.1 193.0 75.1 99.9 102.0 104.3 106.5
WACC, % 9.14 10.08 9.92 9.97 9.99 9.82 9.82 9.82 9.82 9.82
PV UFCF
SUM PV UFCF 366.6
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 110
Terminal Value 1,608
Present Terminal Value 1,007
Enterprise Value 1,373
Net Debt 518
Equity Value 855
Diluted Shares Outstanding, MM 80
Equity Value Per Share 10.70

What You Will Receive

  • Comprehensive Financial Model: Kennametal Inc.'s (KMT) actual data facilitates accurate DCF valuation.
  • Complete Forecast Customization: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Real-Time Calculations: Automatic updates provide instant feedback as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Flexible and Reusable: Designed for adaptability, allowing repeated use for in-depth forecasts.

Key Features

  • Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Kennametal Inc. (KMT).
  • WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs for precise calculations.
  • Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates to fit your analysis needs.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Kennametal Inc. (KMT).
  • Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Kennametal Inc.'s (KMT) preloaded data.
  • 2. Modify Assumptions: Adjust key variables such as growth rates, WACC, and capital expenditures.
  • 3. View Results Immediately: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation possibilities.
  • 5. Present with Assurance: Deliver professional valuation insights to back your strategic decisions.

Why Choose This Calculator for Kennametal Inc. (KMT)?

  • User-Friendly Interface: Crafted for both novice and seasoned users.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Feedback: Monitor immediate changes in Kennametal's valuation as you tweak inputs.
  • Pre-Configured Data: Comes with Kennametal’s actual financial metrics for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making strategic decisions.

Who Should Use This Product?

  • Investors: Accurately assess Kennametal Inc.’s (KMT) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
  • Consultants: Efficiently modify the template for valuation reports tailored for clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading firms.
  • Educators: Implement it as a teaching resource to illustrate valuation techniques.

What the Template Contains

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

No products were found matching.