As of 2025-09-17, the Intrinsic Value of K-Bro Linen Inc (KBL.TO) is 51.14 CAD. This KBL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.75 CAD, the upside of K-Bro Linen Inc is 39.20%.
The range of the Intrinsic Value is 22.16 - 193.81 CAD
Based on its market price of 36.75 CAD and our intrinsic valuation, K-Bro Linen Inc (KBL.TO) is undervalued by 39.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.16 - 193.81 | 51.14 | 39.2% |
| DCF (Growth 10y) | 41.34 - 270.91 | 80.27 | 118.4% |
| DCF (EBITDA 5y) | 29.81 - 43.13 | 33.59 | -8.6% |
| DCF (EBITDA 10y) | 45.46 - 67.16 | 52.63 | 43.2% |
| Fair Value | 35.82 - 35.82 | 35.82 | -2.53% |
| P/E | 28.05 - 41.11 | 34.46 | -6.2% |
| EV/EBITDA | 23.86 - 45.82 | 35.04 | -4.7% |
| EPV | 34.14 - 53.26 | 43.70 | 18.9% |
| DDM - Stable | 17.27 - 94.44 | 55.86 | 52.0% |
| DDM - Multi | 32.02 - 127.23 | 50.18 | 36.5% |
| Market Cap (mil) | 477.38 |
| Beta | 0.45 |
| Outstanding shares (mil) | 12.99 |
| Enterprise Value (mil) | 786.73 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.09% |
| Cost of Debt | 6.12% |
| WACC | 6.37% |