Kearny Financial Corp. (KRNY) DCF Valuation

Kearny Financial Corp. (KRNY) 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

Kearny Financial Corp. (KRNY) 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:

Looking to evaluate Kearny Financial Corp.’s intrinsic value? Our KRNY DCF Calculator integrates real-world data with comprehensive customization features, enabling you to adjust your forecasts and enhance your investment strategies.


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 169.1 206.2 210.5 178.6 140.6 136.2 132.0 127.9 124.0 120.1
Revenue Growth, % 0 21.96 2.1 -15.16 -21.28 -3.1 -3.1 -3.1 -3.1 -3.1
EBITDA 63.1 91.3 99.0 58.7 .0 44.0 42.6 41.3 40.0 38.8
EBITDA, % 37.3 44.29 47.02 32.85 0 32.29 32.29 32.29 32.29 32.29
Depreciation 5.8 6.8 6.7 6.3 5.3 4.7 4.5 4.4 4.3 4.1
Depreciation, % 3.44 3.32 3.16 3.52 3.74 3.44 3.44 3.44 3.44 3.44
EBIT 57.3 84.5 92.3 52.4 -5.3 39.3 38.1 36.9 35.8 34.7
EBIT, % 33.86 40.98 43.86 29.32 -3.74 28.86 28.86 28.86 28.86 28.86
Total Cash 1,566.7 1,744.7 1,445.7 1,298.2 63.9 121.4 117.6 114.0 110.5 107.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 17.4 19.4 .0 28.1 .0
Account Receivables, % 10.28 9.39 0 15.75 0
Inventories -198.5 -87.4 -20.5 -111.6 .0 -58.5 -56.7 -54.9 -53.2 -51.6
Inventories, % -117.42 -42.38 -9.72 -62.48 0 -42.92 -42.92 -42.92 -42.92 -42.92
Accounts Payable .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Accounts Payable, % 0 0 0 0 0 0 0 0 0 0
Capital Expenditure -6.0 -5.5 -2.9 -1.4 -1.4 -2.5 -2.4 -2.4 -2.3 -2.2
Capital Expenditure, % -3.53 -2.65 -1.39 -0.75861 -0.96016 -1.86 -1.86 -1.86 -1.86 -1.86
Tax Rate, % -7.29 -7.29 -7.29 -7.29 -7.29 -7.29 -7.29 -7.29 -7.29 -7.29
EBITAT 45.0 63.2 67.5 40.8 -5.6 31.8 30.8 29.9 28.9 28.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 226.0 -48.5 23.7 108.8 -85.2 82.8 31.4 30.4 29.5 28.6
WACC, % 8.87 8.53 8.38 8.81 10.81 9.08 9.08 9.08 9.08 9.08
PV UFCF
SUM PV UFCF 165.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 29
Terminal Value 412
Present Terminal Value 267
Enterprise Value 432
Net Debt 1,546
Equity Value -1,114
Diluted Shares Outstanding, MM 62
Equity Value Per Share -17.85

What You Will Get

  • Editable Forecast Inputs: Flexibly modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Kearny Financial Corp.'s (KRNY) financial data pre-loaded to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model that meets your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive Financial Data: Kearny Financial Corp.'s historical financial statements and pre-filled projections.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Monitor Kearny Financial Corp.'s intrinsic value updates instantly.
  • Intuitive Visualizations: Dashboard graphs illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A reliable resource for analysts, investors, and finance professionals.

How It Works

  • Download: Obtain the pre-formatted Excel file containing Kearny Financial Corp.'s (KRNY) financial data.
  • Customize: Modify projections, such as revenue growth rates, EBITDA percentages, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various forecasts and instantly compare the results.
  • Make Decisions: Leverage the valuation outcomes to inform your investment strategy.

Why Choose the Kearny Financial Corp. (KRNY) Calculator?

  • Accuracy: Utilizes real Kearny Financial Corp. financials for reliable data.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Avoid the complexities of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected at the CFO level.
  • User-Friendly: Simple to navigate, even for those lacking advanced financial modeling skills.

Who Should Use This Product?

  • Investors: Evaluate Kearny Financial Corp.'s (KRNY) performance before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
  • Startup Founders: Understand the valuation strategies applied to established financial institutions like Kearny Financial Corp.
  • Consultants: Provide comprehensive valuation analyses and reports for clients in the financial sector.
  • Students and Educators: Utilize actual market data to explore and teach valuation principles.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Kearny Financial Corp. (KRNY) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Kearny Financial Corp. (KRNY).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.