Kubient, Inc. (KBNT) DCF Valuation

Kubient, Inc. (KBNT) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Kubient, Inc. (KBNT) 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 Kubient, Inc. (KBNT) valuation with this customizable DCF Calculator! Featuring real Kubient, Inc. (KBNT) financials and adjustable forecast inputs, you can test scenarios and uncover Kubient, Inc. (KBNT) fair value in minutes.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2018		 AY2
2019		 AY3
2020		 AY4
2021		 AY5
2022		 FY1
2023		 FY2
2024		 FY3
2025		 FY4
2026		 FY5
2027
Revenue .1 .2 2.9 2.7 2.4 3.3 4.5 6.2 8.5 11.7
Revenue Growth, % 0 66.92 1532.58 -5.6 -12.21 37.28 37.28 37.28 37.28 37.28
EBITDA .0 -3.3 -6.0 -9.8 -13.3 -2.4 -3.2 -4.5 -6.1 -8.4
EBITDA, % 41.42 -1855.64 -207.98 -359.1 -552.46 -71.72 -71.72 -71.72 -71.72 -71.72
Depreciation 3.8 .0 .3 .5 .3 1.0 1.4 1.9 2.6 3.5
Depreciation, % 3545.49 9.64 10.87 16.51 13.77 30.16 30.16 30.16 30.16 30.16
EBIT -3.7 -3.3 -6.3 -10.3 -13.6 -3.3 -4.5 -6.2 -8.5 -11.7
EBIT, % -3504.07 -1865.28 -218.85 -375.61 -566.24 -100 -100 -100 -100 -100
Total Cash .0 .0 24.8 24.9 14.7 2.2 3.0 4.1 5.6 7.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .4 .0 1.4 2.8 .1
Account Receivables, % 350.14 21.79 47.37 102.92 5.64
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 5.68E-14 0 0.000034482414 0 0 0.000006896483 0.000006896483 0.000006896483 0.000006896483 0.000006896483
Accounts Payable 1.2 1.7 1.4 2.5 1.5 2.7 3.7 5.0 6.9 9.4
Accounts Payable, % 1153.2 930.41 49.75 91.46 61.99 80.64 80.64 80.64 80.64 80.64
Capital Expenditure .0 -.1 -1.3 -1.2 .0 -1.0 -1.3 -1.8 -2.5 -3.5
Capital Expenditure, % 0 -59.12 -45.39 -42.83 -0.68856 -29.6 -29.6 -29.6 -29.6 -29.6
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -3.7 -4.0 -6.2 -10.3 -13.6 -3.3 -4.5 -6.2 -8.5 -11.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF .9 -3.3 -8.7 -11.4 -11.6 -3.8 -4.2 -5.7 -7.8 -10.8
WACC, % 13.82 13.82 13.42 13.82 13.82 13.74 13.74 13.74 13.74 13.74
PV UFCF
SUM PV UFCF -20.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -11
Terminal Value -94
Present Terminal Value -49
Enterprise Value -70
Net Debt -15
Equity Value -55
Diluted Shares Outstanding, MM 14
Equity Value Per Share -3.86

What You Will Receive

  • Customizable Excel Template: A fully editable Excel-based DCF Calculator featuring pre-filled real KBNT financials.
  • Actual Data Insights: Access to historical data and forward-looking projections (highlighted in the yellow cells).
  • Flexible Forecasting: Modify key assumptions such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect Kubient’s valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Layout: Organized for clarity and ease of navigation, complete with step-by-step guidance.

Key Features

  • Customizable Forecast Inputs: Adjust essential metrics such as revenue growth, gross margin, and operational costs.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial outputs.
  • High-Precision Accuracy: Incorporates Kubient’s actual financial data for reliable valuation results.
  • Seamless Scenario Analysis: Easily evaluate various assumptions and analyze different outcomes.
  • Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Kubient, Inc. (KBNT) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including Kubient, Inc.'s (KBNT) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Kubient, Inc. (KBNT)?

  • Accurate Data: Utilize real Kubient financials to ensure trustworthy valuation outcomes.
  • Customizable: Tailor key variables such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you from starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the field.
  • User-Friendly: An intuitive interface and clear, step-by-step guidance make it accessible for everyone.

Who Should Use Kubient, Inc. (KBNT)?

  • Investors: Gain insights into the digital advertising landscape with advanced analytics tools.
  • Marketing Professionals: Streamline campaign strategies using Kubient's innovative platform.
  • Data Analysts: Leverage robust data solutions for real-time performance tracking.
  • Advertisers: Enhance targeting precision and maximize ROI through sophisticated ad technology.
  • Educators and Students: Explore cutting-edge concepts in digital marketing and advertising technology.

What the Template Contains

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

No products were found matching.