Loading...

Keywords Studios PLC
LSE:KWS

Watchlist Manager
Keywords Studios PLC Logo
Keywords Studios PLC
LSE:KWS
Watchlist
Price: 2 808 GBX +3.08% Market Closed
Updated: Mar 30, 2023

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Mar 30, 2023.

Estimated DCF Value of one KWS stock is 1 859.78 GBX. Compared to the current market price of 2 808 GBX, the stock is Overvalued by 34%.

KWS DCF Value
Base Case
1 859.78 GBX
Overvaluation 34%
DCF Value
Price
Worst Case
Base Case
Best Case
1 859.78
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 1 859.78 GBX
Keywords Studios PLC Competitors:
DCF Valuation
4442
Valtes Co Ltd
MASTEK
Mastek Ltd
002373
China TransInfo Technology Co Ltd
ITERA
Itera ASA
042500
RingNet Co Ltd
4498
Cybertrust Japan Co Ltd
9211
F-Code Inc
002649
Beyondsoft Corp

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Mar 30, 2023
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Keywords Studios PLC.
Model Settings
Discount Rate
8.7%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
8.7%
Terminal Growth
0%
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device to view
DCF Model

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 1.6B EUR
+ Cash & Equivalents 81.9M EUR
+ Investments 175k EUR
Firm Value 1.7B EUR
- Debt 30.1M EUR
Equity Value 1.6B EUR
/ Shares Outstanding 76.9M
Value per Share 21.12 EUR
EUR / GBX Exchange Rate 88.0384
KWS DCF Value 1 859.78 GBX
Overvalued by 34%

To view the process of calculating the Present Value of Keywords Studios PLC' future free cash flow, see the Present Value Calculation block.

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

Revenue
838M 1.1B
Operating Income
123M 174M
FCFF
111M 142M

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one KWS stock?

Estimated DCF Value of one KWS stock is 1 859.78 GBX. Compared to the current market price of 2 808 GBX, the stock is Overvalued by 34%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Keywords Studios PLC's future free cash flow and discount it at a selected discount rate to calculate its Present Value (1.6B EUR).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 1 859.78 GBX per one KWS share.