KBH
KB Home
Price:  
68.52 
USD
Volume:  
2,804,269.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KBH Intrinsic Value

22.50 %
Upside

As of 2025-01-17, the Intrinsic Value of KB Home (KBH) is 83.96 USD. This KBH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 68.52 USD, the upside of KB Home is 22.50%.

The range of the Intrinsic Value is 59.83 - 133.44 USD

68.52 USD
Stock Price
83.96 USD
Intrinsic Value
Intrinsic Value Details

KBH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 59.83 - 133.44 83.96 22.5%
DCF (Growth 10y) 64.76 - 130.37 86.50 26.2%
DCF (EBITDA 5y) 54.27 - 70.98 58.07 -15.3%
DCF (EBITDA 10y) 59.40 - 78.90 65.44 -4.5%
Fair Value 256.85 - 256.85 256.85 274.85%
P/E 61.98 - 80.96 71.33 4.1%
EV/EBITDA (61.30) - 69.98 0.60 -99.1%
EPV 66.86 - 89.77 78.32 14.3%
DDM - Stable 69.63 - 172.06 120.84 76.4%
DDM - Multi 66.09 - 126.75 86.85 26.8%

KBH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,024.57
Beta 1.31
Outstanding shares (mil) 73.33
Enterprise Value (mil) 6,339.94
Market risk premium 4.60%
Cost of Equity 10.85%
Cost of Debt 5.00%
WACC 8.99%