KBL.TO
K-Bro Linen Inc
Price:  
33.19 
CAD
Volume:  
900.00
Canada | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KBL.TO Intrinsic Value

%
Upside

As of 2024-07-15, the Intrinsic Value of K-Bro Linen Inc (KBL.TO) is 46.73 CAD. This KBL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.19 CAD, the upside of K-Bro Linen Inc is %.

The range of the Intrinsic Value is 26.20 - 128.78 CAD

33.19 CAD
Stock Price
46.73 CAD
Intrinsic Value
Intrinsic Value Details

KBL.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 26.20 - 128.78 46.73 40.8%
DCF (Growth 10y) 41.23 - 177.64 68.69 107.0%
DCF (EBITDA 5y) 31.79 - 40.76 34.60 4.2%
DCF (EBITDA 10y) 42.32 - 57.85 47.98 44.6%
Fair Value 41.32 - 41.32 41.32 24.51%
P/E 35.41 - 49.59 42.40 27.8%
EV/EBITDA 26.07 - 38.21 32.46 -2.2%
EPV 41.31 - 59.97 50.64 52.6%
DDM - Stable 15.24 - 59.49 37.36 12.6%
DDM - Multi 29.62 - 84.22 43.19 30.1%

KBL.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 349.63
Beta 0.46
Outstanding shares (mil) 10.53
Enterprise Value (mil) 465.74
Market risk premium 5.10%
Cost of Equity 9.05%
Cost of Debt 4.70%
WACC 7.57%