investorscraft@gmail.com

Intrinsic Value of Black Knight Financial Services, Inc. (BKI)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %5.2NaN
Revenue, $1552NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1274NaN
Operating income, $m278NaN
EBITDA, $m652NaN
Interest expense (income), $mNaN
Earnings before tax, $m475NaN
Tax expense, $m22NaN
Net income, $m453NaN

BALANCE SHEET

Cash and short-term investments, $m12NaN
Total assets, $m5832NaN
Adjusted assets (=assets-cash), $m5819NaN
Average production assets, $m4473NaN
Working capital, $m73NaN
Total debt, $m2655NaN
Total liabilities, $m3258NaN
Total equity, $m2573NaN
Debt-to-equity ratio1.032NaN
Adjusted equity ratio0.446NaN

CASH FLOW

Net income, $m453NaN
Depreciation, amort., depletion, $m373NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m252NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-120NaN
Free cash flow, $m372NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m73
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount