Kinetik Holdings Inc. (KNTK) DCF Valuation

Kinetik Holdings Inc. (KNTK) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Kinetik Holdings Inc. (KNTK) 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:

Enhance your investment strategies with the Kinetik Holdings Inc. (KNTK) DCF Calculator! Dive into authentic Kinetik financial data, adjust growth projections and expenses, and instantly observe how these alterations affect the intrinsic value of Kinetik Holdings Inc. (KNTK).


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 378.7 410.2 662.0 1,213.5 1,256.4 1,748.1 2,432.2 3,384.0 4,708.3 6,550.8
Revenue Growth, % 0 8.3 61.4 83.29 3.54 39.13 39.13 39.13 39.13 39.13
EBITDA 34.9 99.1 364.3 662.9 645.0 679.6 945.5 1,315.6 1,830.4 2,546.7
EBITDA, % 9.23 24.17 55.02 54.63 51.34 38.88 38.88 38.88 38.88 38.88
Depreciation 41.5 15.9 243.6 260.3 281.0 333.7 464.3 646.0 898.8 1,250.5
Depreciation, % 10.95 3.89 36.79 21.45 22.36 19.09 19.09 19.09 19.09 19.09
EBIT -6.5 83.2 120.7 402.6 364.0 345.9 481.2 669.6 931.6 1,296.2
EBIT, % -1.73 20.28 18.23 33.18 28.97 19.79 19.79 19.79 19.79 19.79
Total Cash 50.3 19.6 18.7 6.4 4.5 76.1 105.9 147.4 205.0 285.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 82.3 91.6 178.1 204.0 215.7
Account Receivables, % 21.74 22.34 26.9 16.81 17.17
Inventories .2 .7 3.0 7.0 .0 4.3 6.0 8.3 11.6 16.1
Inventories, % 0.04066071 0.17115 0.4468 0.5738 0 0.24648 0.24648 0.24648 0.24648 0.24648
Accounts Payable 15.6 13.4 12.2 17.9 34.0 46.9 65.2 90.8 126.3 175.7
Accounts Payable, % 4.12 3.26 1.85 1.48 2.71 2.68 2.68 2.68 2.68 2.68
Capital Expenditure -357.0 -199.1 -82.7 -221.6 -329.6 -698.4 -971.7 -1,352.0 -1,881.1 -2,617.2
Capital Expenditure, % -94.25 -48.53 -12.49 -18.26 -26.23 -39.95 -39.95 -39.95 -39.95 -39.95
Tax Rate, % -88.51 -88.51 -88.51 -88.51 -88.51 -88.51 -88.51 -88.51 -88.51 -88.51
EBITAT -6.7 83.2 53.4 398.4 686.2 306.6 426.6 593.6 825.9 1,149.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -389.1 -111.9 124.4 412.9 649.0 -200.7 -207.7 -289.0 -402.2 -559.5
WACC, % 7.34 7.34 6.4 7.32 7.34 7.15 7.15 7.15 7.15 7.15
PV UFCF
SUM PV UFCF -1,304.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -571
Terminal Value -11,081
Present Terminal Value -7,845
Enterprise Value -9,150
Net Debt 3,597
Equity Value -12,746
Diluted Shares Outstanding, MM 146
Equity Value Per Share -87.19

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real KNTK financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effects of your inputs on Kinetik Holdings' valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • 🔍 Real-Life KNTK Financials: Pre-filled historical and projected data for Kinetik Holdings Inc. (KNTK).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Kinetik’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Kinetik’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • 1. Access the Model: Download and open the Excel file containing Kinetik Holdings Inc.'s preloaded data.
  • 2. Adjust Key Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures.
  • 3. Analyze Results Immediately: The DCF model automatically calculates intrinsic value and NPV in real-time.
  • 4. Explore Different Scenarios: Evaluate various forecasts to understand different valuation possibilities.
  • 5. Present with Assurance: Deliver professional valuation analyses to bolster your decision-making.

Why Choose Kinetik Holdings Inc. (KNTK)?

  • Innovative Solutions: Leverage cutting-edge technology to enhance your investment strategies.
  • Data-Driven Insights: Access reliable analytics that support informed decision-making.
  • Customizable Options: Adapt our services to meet your unique business needs and goals.
  • User-Friendly Interface: Navigate our platform with ease for a seamless experience.
  • Expertise You Can Trust: Collaborate with industry professionals dedicated to your success.

Who Should Use This Product?

  • Investors: Assess Kinetik Holdings Inc. (KNTK) valuation prior to making investment decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and evaluate financial forecasts.
  • Startup Founders: Gain insights into how established companies like Kinetik Holdings Inc. (KNTK) are appraised.
  • Consultants: Provide comprehensive valuation reports for their clientele.
  • Students and Educators: Utilize current data to learn and teach valuation strategies.

What the Template Contains

  • Pre-Filled DCF Model: Kinetik Holdings Inc.'s (KNTK) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital tailored for Kinetik Holdings Inc. (KNTK).
  • Financial Ratios: Evaluate Kinetik Holdings Inc.'s (KNTK) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios for Kinetik Holdings Inc. (KNTK).
  • Financial Statements: Annual and quarterly reports for Kinetik Holdings Inc. (KNTK) to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results for Kinetik Holdings Inc. (KNTK).

No products were found matching.