As of 2024-10-13, the Intrinsic Value of K-Bro Linen Inc (KBL.TO) is 43.38 CAD. This KBL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.51 CAD, the upside of K-Bro Linen Inc is 25.70%.

The range of the Intrinsic Value is 19.79 - 172.74 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	19.79 - 172.74	43.38	25.7%
DCF (Growth 10y)	39.11 - 264.41	73.98	114.4%
DCF (EBITDA 5y)	28.39 - 43.30	32.89	-4.7%
DCF (EBITDA 10y)	38.36 - 59.32	45.33	31.4%
Fair Value	40.78 - 40.78	40.78	18.18%
P/E	31.90 - 42.98	34.52	0.0%
EV/EBITDA	26.92 - 52.12	36.02	4.4%
EPV	47.01 - 67.96	57.48	66.6%
DDM - Stable	19.73 - 98.57	59.15	71.4%
DDM - Multi	32.06 - 115.80	49.23	42.7%