Knight-Swift Transportation Holdings Inc. (KNX) DCF Valuation

Knight-Swift Transportation Holdings Inc. (KNX) 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

Knight-Swift Transportation Holdings Inc. (KNX) 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:

Evaluate Knight-Swift Transportation Holdings Inc.'s (KNX) financial outlook like an expert! This (KNX) DCF Calculator provides you with pre-filled financial data and full flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your projections.


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 4,844.0 4,673.9 5,998.0 7,428.6 7,141.8 7,941.8 8,831.5 9,820.8 10,921.0 12,144.4
Revenue Growth, % 0 -3.51 28.33 23.85 -3.86 11.2 11.2 11.2 11.2 11.2
EBITDA 1,027.1 1,165.2 1,618.9 1,773.1 1,132.5 1,792.5 1,993.3 2,216.6 2,464.9 2,741.0
EBITDA, % 21.2 24.93 26.99 23.87 15.86 22.57 22.57 22.57 22.57 22.57
Depreciation 583.7 587.6 623.1 701.8 735.1 869.6 967.0 1,075.4 1,195.8 1,329.8
Depreciation, % 12.05 12.57 10.39 9.45 10.29 10.95 10.95 10.95 10.95 10.95
EBIT 443.4 577.6 995.8 1,071.3 397.4 922.8 1,026.2 1,141.2 1,269.0 1,411.2
EBIT, % 9.15 12.36 16.6 14.42 5.56 11.62 11.62 11.62 11.62 11.62
Total Cash 159.7 156.7 261.0 196.8 466.4 320.5 356.4 396.4 440.8 490.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 531.2 593.0 937.0 858.2 966.7
Account Receivables, % 10.97 12.69 15.62 11.55 13.54
Inventories 154.2 149.7 191.8 341.7 .0 225.3 250.5 278.6 309.8 344.5
Inventories, % 3.18 3.2 3.2 4.6 0 2.84 2.84 2.84 2.84 2.84
Accounts Payable 99.2 101.0 224.8 220.8 355.2 252.6 280.9 312.4 347.4 386.3
Accounts Payable, % 2.05 2.16 3.75 2.97 4.97 3.18 3.18 3.18 3.18 3.18
Capital Expenditure -830.0 -521.1 -534.1 -800.6 -1,071.6 -1,000.2 -1,112.2 -1,236.8 -1,375.4 -1,529.4
Capital Expenditure, % -17.13 -11.15 -8.9 -10.78 -15 -12.59 -12.59 -12.59 -12.59 -12.59
Tax Rate, % 19.66 19.66 19.66 19.66 19.66 19.66 19.66 19.66 19.66 19.66
EBITAT 331.2 422.7 759.5 809.7 319.3 701.5 780.0 867.4 964.6 1,072.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -501.3 433.6 586.3 635.9 350.2 187.4 523.4 582.0 647.2 719.8
WACC, % 7.61 7.59 7.63 7.62 7.67 7.62 7.62 7.62 7.62 7.62
PV UFCF
SUM PV UFCF 2,073.9
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 741
Terminal Value 16,037
Present Terminal Value 11,107
Enterprise Value 13,181
Net Debt 2,207
Equity Value 10,973
Diluted Shares Outstanding, MM 162
Equity Value Per Share 67.81

What You Will Get

  • Pre-Filled Financial Model: Knight-Swift's actual data facilitates accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, margins, WACC, and other essential drivers.
  • Instant Calculations: Real-time updates ensure you see results immediately as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
  • Customizable and Reusable: Designed for flexibility, allowing for repeated use in comprehensive forecasts.

Key Features

  • Comprehensive KNX Data: Pre-filled with Knight-Swift's historical performance metrics and future growth forecasts.
  • Customizable Assumptions: Tailor inputs for revenue growth, operating margins, WACC, tax rates, and capital expenditures.
  • Interactive Valuation Framework: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your customized inputs.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • Intuitive Interface: Designed for ease of use, catering to both seasoned professionals and newcomers.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Knight-Swift Transportation Holdings Inc.'s preloaded data.
  • 2. Modify Assumptions: Adjust essential inputs such as growth rates, WACC, and capital expenditures specific to (KNX).
  • 3. View Results in Real-Time: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation results for (KNX).
  • 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making process for (KNX).

Why Choose Knight-Swift Transportation Holdings Inc. (KNX)?

  • Streamlined Operations: Benefit from an established logistics network that enhances efficiency.
  • Data-Driven Decisions: Access to reliable analytics and insights for informed strategic planning.
  • Flexible Solutions: Customize services to meet your specific transportation needs and goals.
  • User-Friendly Interface: Intuitive tools and resources simplify the management of your logistics.
  • Industry Expertise: Rely on a team of professionals dedicated to delivering top-notch transportation services.

Who Should Use This Product?

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

What the Template Contains

  • Pre-Filled DCF Model: Knight-Swift’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Knight-Swift’s 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.