As of 2025-07-10, the Intrinsic Value of Black Knight Inc (BKI) is 17.68 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 -76.70%.
The range of the Intrinsic Value is 6.48 - 58.07 USD
Based on its market price of 75.76 USD and our intrinsic valuation, Black Knight Inc (BKI) is overvalued by 76.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.48 - 58.07 | 17.68 | -76.7% |
| DCF (Growth 10y) | 8.16 - 57.49 | 18.97 | -75.0% |
| DCF (EBITDA 5y) | 17.40 - 31.85 | 20.90 | -72.4% |
| DCF (EBITDA 10y) | 17.08 - 33.89 | 21.85 | -71.2% |
| Fair Value | 39.02 - 39.02 | 39.02 | -48.49% |
| P/E | 22.36 - 51.48 | 36.65 | -51.6% |
| EV/EBITDA | 30.39 - 65.20 | 40.70 | -46.3% |
| EPV | 76.72 - 111.28 | 94.00 | 24.1% |
| DDM - Stable | 15.70 - 56.20 | 35.95 | -52.5% |
| DDM - Multi | 9.42 - 26.42 | 13.91 | -81.6% |
| 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 | 8.73% |
| Cost of Debt | 5.74% |
| WACC | 7.99% |