As of 2024-12-15, the Intrinsic Value of K-Bro Linen Inc (KBL.TO) is
47.67 CAD. This KBL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 38.06 CAD, the upside of K-Bro Linen Inc is
25.30%.
The range of the Intrinsic Value is 21.24 - 252.89 CAD
47.67 CAD
Intrinsic Value
KBL.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
21.24 - 252.89 |
47.67 |
25.3% |
| DCF (Growth 10y) |
28.10 - 281.45 |
57.18 |
50.2% |
| DCF (EBITDA 5y) |
25.06 - 38.90 |
29.84 |
-21.6% |
| DCF (EBITDA 10y) |
29.06 - 47.10 |
35.67 |
-6.3% |
| Fair Value |
44.23 - 44.23 |
44.23 |
16.22% |
| P/E |
33.31 - 42.85 |
37.66 |
-1.1% |
| EV/EBITDA |
26.67 - 64.76 |
42.52 |
11.7% |
| EPV |
46.24 - 72.60 |
59.42 |
56.1% |
| DDM - Stable |
20.86 - 139.31 |
80.09 |
110.4% |
| DDM - Multi |
25.05 - 121.40 |
40.63 |
6.7% |
KBL.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
402.67 |
| Beta |
0.41 |
| Outstanding shares (mil) |
10.58 |
| Enterprise Value (mil) |
574.43 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.04% |
| Cost of Debt |
4.74% |
| WACC |
6.19% |