Nextdoor Holdings, Inc. (KIND) DCF Valuation

Nextdoor Holdings, Inc. (KIND) 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

Nextdoor Holdings, Inc. (KIND) 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:

Discover the true value of Nextdoor Holdings, Inc. (KIND) with our advanced DCF Calculator! Adjust crucial assumptions, explore various scenarios, and assess how different changes affect the valuation of Nextdoor Holdings, Inc. (KIND) – all within one comprehensive Excel template.


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 82.6 123.3 192.2 212.8 218.3 283.0 366.9 475.6 616.6 799.3
Revenue Growth, % 0 49.34 55.9 10.7 2.61 29.64 29.64 29.64 29.64 29.64
EBITDA -73.4 -73.6 -90.6 -138.5 -166.5 -190.8 -247.4 -320.7 -415.7 -539.0
EBITDA, % -88.91 -59.69 -47.16 -65.12 -76.27 -67.43 -67.43 -67.43 -67.43 -67.43
Depreciation 2.1 3.1 4.2 5.7 5.8 7.1 9.2 11.9 15.4 20.0
Depreciation, % 2.53 2.48 2.17 2.66 2.64 2.5 2.5 2.5 2.5 2.5
EBIT -75.5 -76.7 -94.8 -144.2 -172.3 -197.9 -256.5 -332.6 -431.1 -558.9
EBIT, % -91.44 -62.17 -49.33 -67.78 -78.92 -69.93 -69.93 -69.93 -69.93 -69.93
Total Cash 172.5 137.0 715.8 583.3 531.1 283.0 366.9 475.6 616.6 799.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 18.9 21.8 29.7 29.8 26.2
Account Receivables, % 22.94 17.7 15.44 13.99 12.02
Inventories .0 1.1 .0 .0 .0 .5 .7 .8 1.1 1.4
Inventories, % 0 0.89306 0 0 0 0.17861 0.17861 0.17861 0.17861 0.17861
Accounts Payable 3.3 3.4 6.2 4.5 1.9 7.3 9.5 12.3 16.0 20.7
Accounts Payable, % 4.04 2.72 3.21 2.13 0.86804 2.59 2.59 2.59 2.59 2.59
Capital Expenditure -.5 -5.0 -8.8 -3.2 -.3 -6.2 -8.0 -10.4 -13.5 -17.4
Capital Expenditure, % -0.62627 -4.07 -4.6 -1.49 -0.1223 -2.18 -2.18 -2.18 -2.18 -2.18
Tax Rate, % -0.51425 -0.51425 -0.51425 -0.51425 -0.51425 -0.51425 -0.51425 -0.51425 -0.51425 -0.51425
EBITAT -75.6 -76.8 -95.0 -146.0 -173.2 -197.9 -256.5 -332.6 -431.1 -558.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -89.7 -82.7 -103.6 -145.2 -166.8 -212.3 -267.1 -346.3 -448.9 -582.0
WACC, % 9.21 9.21 9.21 9.21 9.21 9.21 9.21 9.21 9.21 9.21
PV UFCF
SUM PV UFCF -1,374.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -594
Terminal Value -8,237
Present Terminal Value -5,303
Enterprise Value -6,677
Net Debt 6
Equity Value -6,684
Diluted Shares Outstanding, MM 379
Equity Value Per Share -17.62

What You Will Get

  • Real KIND Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Instant Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Explore various scenarios to assess Nextdoor’s future performance.
  • User-Friendly Design: Designed for professionals while remaining easy to use for newcomers.

Key Features

  • Pre-Loaded Data: Nextdoor Holdings, Inc.'s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Customize WACC, tax rates, revenue growth, and EBITDA margins.
  • Instant Results: Observe Nextdoor's intrinsic value recalculating in real time.
  • Clear Visual Outputs: Dashboard charts showcase valuation results and key metrics.
  • Built for Accuracy: A professional tool tailored for analysts, investors, and finance experts.

How It Works

  • Download: Obtain the pre-built Excel file featuring Nextdoor Holdings, Inc. (KIND) financial data.
  • Customize: Modify projections, such as user growth, revenue forecasts, and operating margins.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various forecasts and analyze results immediately.
  • Make Decisions: Leverage the valuation insights to inform your investment approach.

Why Choose Nextdoor Holdings, Inc. (KIND)?

  • Connect with Your Community: Foster local relationships and engage with neighbors effortlessly.
  • Stay Informed: Access real-time updates and local news that matter to you.
  • User-Friendly Interface: Navigate the platform with ease, whether you're tech-savvy or not.
  • Privacy First: Enjoy a secure environment where your personal information is protected.
  • Empowered by Local Insights: Leverage community-driven recommendations and feedback for better decision-making.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Nextdoor Holdings, Inc. (KIND) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Nextdoor Holdings, Inc. (KIND).
  • Consultants: Deliver professional valuation insights on Nextdoor Holdings, Inc. (KIND) to clients quickly and accurately.
  • Business Owners: Understand how companies like Nextdoor Holdings, Inc. (KIND) are valued to guide your own business strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Nextdoor Holdings, Inc. (KIND).

What the Template Contains

  • Pre-Filled DCF Model: Nextdoor Holdings, Inc.'s (KIND) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Nextdoor Holdings, Inc.'s (KIND) 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.