KT Corporation (KT) DCF Valuation

KT Corporation (KT) 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

KT Corporation (KT) 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:

Explore the financial future of KT Corporation (KT) with our user-friendly DCF Calculator! Enter your assumptions regarding growth, margins, and costs to calculate the intrinsic value of KT Corporation (KT) and enhance your investment strategy.


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 16,531.3 16,242.4 16,908.9 17,419.6 17,852.3 18,203.1 18,560.8 18,925.6 19,297.4 19,676.6
Revenue Growth, % 0 -1.75 4.1 3.02 2.48 1.97 1.97 1.97 1.97 1.97
EBITDA 3,319.2 3,308.2 3,893.7 3,978.6 3,759.8 3,909.1 3,985.9 4,064.2 4,144.1 4,225.5
EBITDA, % 20.08 20.37 23.03 22.84 21.06 21.47 21.47 21.47 21.47 21.47
Depreciation 2,464.9 2,468.1 2,450.0 2,482.8 2,626.7 2,678.1 2,730.8 2,784.4 2,839.1 2,894.9
Depreciation, % 14.91 15.2 14.49 14.25 14.71 14.71 14.71 14.71 14.71 14.71
EBIT 854.3 840.0 1,443.6 1,495.8 1,133.1 1,231.0 1,255.1 1,279.8 1,305.0 1,330.6
EBIT, % 5.17 5.17 8.54 8.59 6.35 6.76 6.76 6.76 6.76 6.76
Total Cash 2,155.7 2,606.1 2,855.9 2,561.3 2,898.7 2,800.2 2,855.3 2,911.4 2,968.6 3,026.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4,057.5 3,330.8 3,459.1 4,142.4 4,871.8
Account Receivables, % 24.54 20.51 20.46 23.78 27.29
Inventories 452.0 363.1 349.2 481.6 671.2 493.6 503.3 513.2 523.3 533.6
Inventories, % 2.73 2.24 2.07 2.76 3.76 2.71 2.71 2.71 2.71 2.71
Accounts Payable 886.1 841.9 1,043.9 781.3 881.3 951.7 970.4 989.4 1,008.9 1,028.7
Accounts Payable, % 5.36 5.18 6.17 4.49 4.94 5.23 5.23 5.23 5.23 5.23
Capital Expenditure -2,580.9 -2,529.4 -2,887.3 -2,707.8 -2,833.8 -2,900.8 -2,957.8 -3,015.9 -3,075.2 -3,135.6
Capital Expenditure, % -15.61 -15.57 -17.08 -15.54 -15.87 -15.94 -15.94 -15.94 -15.94 -15.94
Tax Rate, % 23.74 23.74 23.74 23.74 23.74 23.74 23.74 23.74 23.74 23.74
EBITAT 540.0 603.8 990.1 995.4 864.1 853.0 869.7 886.8 904.3 922.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -3,199.4 1,313.9 640.5 -307.9 -162.0 1,505.8 568.3 579.5 590.9 602.5
WACC, % 3.97 4.23 4.13 4.07 4.36 4.15 4.15 4.15 4.15 4.15
PV UFCF
SUM PV UFCF 3,476.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 615
Terminal Value 28,566
Present Terminal Value 23,309
Enterprise Value 26,785
Net Debt 5,785
Equity Value 21,000
Diluted Shares Outstanding, MM 250
Equity Value Per Share 84.14

What You Will Get

  • Real KT Financials: Includes historical and forecasted data for accurate valuation.
  • Adjustable Inputs: Modify WACC, tax rates, revenue growth, and capital expenditures.
  • Automatic Calculations: Intrinsic value and NPV are calculated dynamically.
  • Scenario Analysis: Test multiple scenarios to evaluate KT Corporation’s future performance.
  • Clear and Intuitive Design: Built for professionals yet accessible for beginners.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for KT Corporation (KT).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable parameters for precise calculations.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit your analysis needs.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to KT Corporation (KT).
  • Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward interpretation.

How It Works

  • Step 1: Download the prebuilt Excel template featuring KT Corporation's (KT) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view the updated results, including KT Corporation's intrinsic value.
  • Step 5: Utilize the outputs to make informed investment decisions or create detailed reports.

Why Choose KT Corporation (KT)?

  • Innovative Solutions: Leverage cutting-edge technology and services tailored for modern needs.
  • Reliable Performance: Proven track record in delivering consistent and high-quality results.
  • Customer-Centric Approach: Focused on understanding and meeting the unique needs of our clients.
  • Expertise You Can Trust: Backed by a team of professionals with extensive industry experience.
  • Commitment to Sustainability: Dedicated to environmentally friendly practices and solutions.

Who Should Use KT Corporation (KT) Products?

  • Finance Students: Acquire practical skills in valuation methods and utilize real-world data.
  • Academics: Integrate industry-standard models into your teaching or research initiatives.
  • Investors: Validate your investment hypotheses and evaluate valuation results for KT Corporation (KT) stock.
  • Analysts: Enhance your productivity with a customizable DCF model designed for efficiency.
  • Small Business Owners: Understand the analytical approaches used for evaluating major public firms like KT Corporation (KT).

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations for KT Corporation (KT).
  • Real-World Data: KT's historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
  • Financial Statements: Full annual and quarterly breakdowns for deeper insights into KT's performance.
  • Key Ratios: Built-in analysis for profitability, efficiency, and leverage specific to KT Corporation (KT).
  • Dashboard with Visual Outputs: Charts and tables for clear, actionable results tailored to KT's financial landscape.

No products were found matching.