Is BKI undervalued or overvalued?
As of 2025-03-19, the Intrinsic Value of Black Knight Inc (BKI) is 22.24 USD. This BKI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.76 USD, the upside of Black Knight Inc is -70.60%. This means that BKI is overvalued by 70.60%.
The range of the Intrinsic Value is 9.23 - 71.49 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.23 - 71.49 | 22.24 | -70.6% |
| DCF (Growth 10y) | 11.13 - 70.71 | 23.68 | -68.7% |
| DCF (EBITDA 5y) | 20.25 - 35.17 | 31.83 | -58.0% |
| DCF (EBITDA 10y) | 20.44 - 37.54 | 32.24 | -57.4% |
| Fair Value | 39.02 - 39.02 | 39.02 | -48.49% |
| P/E | 20.52 - 47.83 | 33.53 | -55.7% |
| EV/EBITDA | 25.48 - 70.58 | 48.77 | -35.6% |
| EPV | 84.36 - 116.55 | 100.46 | 32.6% |
| DDM - Stable | 17.93 - 64.71 | 41.32 | -45.5% |
| DDM - Multi | 10.94 - 30.62 | 16.11 | -78.7% |
| Market Cap (mil) | 11,876.06 |
| Beta | 0.51 |
| Outstanding shares (mil) | 156.76 |
| Enterprise Value (mil) | 14,305.86 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.13% |
| Cost of Debt | 5.74% |
| WACC | 7.50% |