KBAL
Kimball International Inc
Price:  
12.30 
USD
Volume:  
1,242,025.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KBAL Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Kimball International Inc (KBAL) is 15.28 USD. This KBAL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.30 USD, the upside of Kimball International Inc is %.

The range of the Intrinsic Value is 8.00 - 82.70 USD

12.30 USD
Stock Price
15.28 USD
Intrinsic Value
Intrinsic Value Details

KBAL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 8.00 - 82.70 15.28 24.2%
DCF (Growth 10y) 11.76 - 123.74 22.68 84.4%
DCF (EBITDA 5y) 12.53 - 22.35 16.91 37.4%
DCF (EBITDA 10y) 14.80 - 36.85 23.13 88.0%
Fair Value -2.67 - -2.67 -2.67 -121.69%
P/E (7.76) - 2.55 (3.67) -129.8%
EV/EBITDA 6.01 - 13.72 9.80 -20.3%
EPV 1.44 - 5.45 3.44 -72.0%
DDM - Stable (5.59) - (22.39) (13.99) -213.8%
DDM - Multi 17.65 - 55.27 26.79 117.8%

KBAL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 448.59
Beta -0.01
Outstanding shares (mil) 36.47
Enterprise Value (mil) 479.83
Market risk premium 4.60%
Cost of Equity 8.41%
Cost of Debt 56.74%
WACC 12.48%