As of 2024-12-12, the Intrinsic Value of KB Home (KBH) is
80.86 USD. This KBH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 74.31 USD, the upside of KB Home is
8.80%.
The range of the Intrinsic Value is 57.56 - 128.42 USD
80.86 USD
Intrinsic Value
KBH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
57.56 - 128.42 |
80.86 |
8.8% |
| DCF (Growth 10y) |
62.38 - 125.58 |
83.39 |
12.2% |
| DCF (EBITDA 5y) |
59.26 - 76.65 |
63.75 |
-14.2% |
| DCF (EBITDA 10y) |
62.09 - 82.67 |
68.92 |
-7.3% |
| Fair Value |
256.85 - 256.85 |
256.85 |
245.64% |
| P/E |
71.30 - 85.89 |
79.03 |
6.3% |
| EV/EBITDA |
(66.05) - 75.63 |
1.47 |
-98.0% |
| EPV |
64.87 - 87.97 |
76.42 |
2.8% |
| DDM - Stable |
70.52 - 175.64 |
123.08 |
65.6% |
| DDM - Multi |
67.06 - 129.60 |
88.35 |
18.9% |
KBH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,449.15 |
| Beta |
1.23 |
| Outstanding shares (mil) |
73.33 |
| Enterprise Value (mil) |
6,764.52 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.73% |
| Cost of Debt |
5.00% |
| WACC |
9.18% |