Knightscope, Inc. (KSCP) DCF Valuation

Knightscope, Inc. (KSCP) 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

Knightscope, Inc. (KSCP) 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 Knightscope, Inc.'s (KSCP) financial potential with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to determine Knightscope, Inc.'s (KSCP) intrinsic value and shape your investment approach.


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 3.0 3.3 3.4 5.6 12.8 18.5 26.7 38.5 55.7 80.4
Revenue Growth, % 0 10.22 2.17 65.28 127.26 44.42 44.42 44.42 44.42 44.42
EBITDA -8.4 -15.7 -38.0 -14.7 -19.2 -18.5 -26.7 -38.5 -55.7 -80.4
EBITDA, % -277.32 -471.53 -1114.12 -261.02 -150.06 -100 -100 -100 -100 -100
Depreciation 1.5 1.4 1.6 1.7 2.4 6.8 9.8 14.1 20.4 29.5
Depreciation, % 48.39 40.6 45.55 30.37 18.47 36.68 36.68 36.68 36.68 36.68
EBIT -9.9 -17.1 -39.5 -16.4 -21.6 -18.5 -26.7 -38.5 -55.7 -80.4
EBIT, % -325.71 -512.13 -1159.67 -291.39 -168.53 -100 -100 -100 -100 -100
Total Cash .6 7.1 10.7 4.8 2.3 12.0 17.3 24.9 36.0 52.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .7 .9 1.2 1.4 2.5
Account Receivables, % 21.67 26.21 34.9 24.33 19.16
Inventories .1 .1 .1 2.6 2.3 2.7 3.9 5.6 8.1 11.7
Inventories, % 3.31 3 2.94 45.46 18.13 14.57 14.57 14.57 14.57 14.57
Accounts Payable 1.0 .2 1.5 2.5 1.9 5.2 7.6 10.9 15.8 22.8
Accounts Payable, % 31.99 6.96 44.44 43.63 14.52 28.31 28.31 28.31 28.31 28.31
Capital Expenditure .0 -.6 -.1 -.1 -5.1 -2.4 -3.5 -5.0 -7.2 -10.4
Capital Expenditure, % -0.55604 -18.97 -3.43 -1.97 -40.03 -12.99 -12.99 -12.99 -12.99 -12.99
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -9.9 -17.1 -44.1 -3.1 -21.6 -15.5 -22.3 -32.3 -46.6 -67.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -8.2 -17.3 -41.7 -3.2 -25.8 -10.3 -17.0 -24.5 -35.4 -51.1
WACC, % 10.58 10.58 10.58 10.08 10.58 10.48 10.48 10.48 10.48 10.48
PV UFCF
SUM PV UFCF -96.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -52
Terminal Value -615
Present Terminal Value -373
Enterprise Value -470
Net Debt 1
Equity Value -470
Diluted Shares Outstanding, MM 1
Equity Value Per Share -356.57

What You Will Get

  • Real KSCP Financial Data: Pre-filled with Knightscope’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 Knightscope’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

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

How It Works

  1. Step 1: Download the Excel file for Knightscope, Inc. (KSCP).
  2. Step 2: Review Knightscope’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 assumptions.
  5. Step 5: Analyze the outputs and utilize the results for your investment decisions.

Why Choose This Calculator for Knightscope, Inc. (KSCP)?

  • Accuracy: Utilizes real Knightscope financials to ensure precise data.
  • Flexibility: Tailored for users to easily test and adjust inputs as needed.
  • Time-Saving: Eliminate the complexity of constructing a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use This Product?

  • Investors: Accurately assess Knightscope, Inc.'s (KSCP) fair value prior to making investment choices.
  • CFOs: Utilize a high-quality DCF model for financial reporting and analysis specific to Knightscope, Inc. (KSCP).
  • Consultants: Efficiently customize the template for valuation reports tailored to Knightscope, Inc. (KSCP) clients.
  • Entrepreneurs: Acquire knowledge on financial modeling practices employed by industry leaders like Knightscope, Inc. (KSCP).
  • Educators: Implement it as a teaching resource to illustrate valuation techniques relevant to Knightscope, Inc. (KSCP).

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Knightscope, Inc. (KSCP).
  • Real-World Data: Knightscope’s historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns to gain deeper insights into performance.
  • Key Ratios: Integrated analysis for assessing profitability, efficiency, and leverage.
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results specific to Knightscope, Inc. (KSCP).

No products were found matching.