Korn Ferry (KFY) DCF Valuation

Korn Ferry (KFY) 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

Korn Ferry (KFY) 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:

Engineered for accuracy, our (KFY) DCF Calculator enables you to assess Korn Ferry's valuation using real-world financial data and offers complete flexibility to modify all essential parameters for improved projections.


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 1,977.3 1,819.9 2,643.5 2,863.8 2,795.5 3,097.7 3,432.6 3,803.6 4,214.8 4,670.4
Revenue Growth, % 0 -7.96 45.25 8.34 -2.39 10.81 10.81 10.81 10.81 10.81
EBITDA 228.2 254.8 521.7 389.9 321.6 436.1 483.3 535.5 593.4 657.6
EBITDA, % 11.54 14 19.74 13.62 11.5 14.08 14.08 14.08 14.08 14.08
Depreciation 55.3 61.8 63.5 68.3 78.0 85.3 94.6 104.8 116.1 128.7
Depreciation, % 2.8 3.4 2.4 2.39 2.79 2.75 2.75 2.75 2.75 2.75
EBIT 172.8 193.0 458.2 321.6 243.6 350.8 388.7 430.7 477.3 528.9
EBIT, % 8.74 10.6 17.33 11.23 8.71 11.32 11.32 11.32 11.32 11.32
Total Cash 731.2 914.4 1,035.3 888.9 983.7 1,193.3 1,322.3 1,465.3 1,623.7 1,799.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 435.9 488.8 622.1 637.1 581.7
Account Receivables, % 22.05 26.86 23.54 22.25 20.81
Inventories 26.9 30.7 41.8 49.2 .0 39.3 43.6 48.3 53.5 59.3
Inventories, % 1.36 1.69 1.58 1.72 0 1.27 1.27 1.27 1.27 1.27
Accounts Payable 45.7 45.0 50.9 53.4 50.1 64.2 71.2 78.9 87.4 96.8
Accounts Payable, % 2.31 2.47 1.93 1.86 1.79 2.07 2.07 2.07 2.07 2.07
Capital Expenditure -41.5 -31.1 -49.4 -70.4 -55.1 -62.6 -69.4 -76.9 -85.2 -94.4
Capital Expenditure, % -2.1 -1.71 -1.87 -2.46 -1.97 -2.02 -2.02 -2.02 -2.02 -2.02
Tax Rate, % 24.02 24.02 24.02 24.02 24.02 24.02 24.02 24.02 24.02 24.02
EBITAT 120.2 134.9 345.4 227.9 185.1 253.7 281.2 311.6 345.2 382.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -283.1 108.2 221.1 205.8 309.3 117.4 231.7 256.7 284.5 315.2
WACC, % 10.55 10.56 10.59 10.56 10.6 10.57 10.57 10.57 10.57 10.57
PV UFCF
SUM PV UFCF 866.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 322
Terminal Value 3,751
Present Terminal Value 2,269
Enterprise Value 3,136
Net Debt -361
Equity Value 3,497
Diluted Shares Outstanding, MM 51
Equity Value Per Share 67.99

What You Will Get

  • Authentic Korn Ferry Data: Comprehensive financials – encompassing revenue to EBIT – derived from actual and forecasted figures.
  • Complete Customization: Modify all key variables (yellow cells) such as WACC, growth %, and tax rates.
  • Real-Time Valuation Updates: Automatic recalculations to assess the effects of changes on Korn Ferry’s fair value.
  • Flexible Excel Template: Designed for quick modifications, scenario analysis, and in-depth projections.
  • Efficient and Precise: Avoid the hassle of building models from the ground up while ensuring accuracy and adaptability.

Key Features

  • Comprehensive Talent Management Tools: Includes robust solutions for recruitment, development, and retention strategies.
  • Market Insights and Analytics: Access to pre-built reports and customizable data analytics for informed decision-making.
  • Customizable Assessment Frameworks: Tailor evaluation criteria and performance metrics to align with organizational goals.
  • Integrated Leadership Development Programs: Enhance leadership skills with proven training and coaching methodologies.
  • Visual Reporting Dashboards: Interactive charts and graphs provide a clear overview of talent metrics and trends.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Korn Ferry’s (KFY) preloaded data.
  • 2. Modify Assumptions: Adjust critical inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
  • 5. Present with Confidence: Deliver professional valuation insights to enhance your decision-making.

Why Choose This Tool for Korn Ferry (KFY)?

  • Designed for Experts: A sophisticated resource utilized by HR professionals, executives, and consultants.
  • Comprehensive Data: Korn Ferry’s historical and projected performance metrics are preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Insightful Outputs: Automatically computes key performance indicators and strategic metrics.
  • User-Friendly: Step-by-step guidance makes the process straightforward.

Who Should Use This Product?

  • Investors: Accurately assess Korn Ferry’s (KFY) market position before making investment choices.
  • CFOs: Utilize a comprehensive DCF model for financial analysis and reporting.
  • Consultants: Easily customize the template for client valuation reports.
  • Entrepreneurs: Obtain insights into the financial strategies employed by leading firms.
  • Educators: Implement it as a resource to illustrate valuation techniques.

What the Korn Ferry Template Contains

  • Preloaded KFY Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.