What is the intrinsic value of KBL.TO?

As of 2025-12-22, the Intrinsic Value of K-Bro Linen Inc (KBL.TO) is 56.23 CAD. This KBL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.00 CAD, the upside of K-Bro Linen Inc is 60.70%.

The range of the Intrinsic Value is 28.96 - 152.28 CAD

Is KBL.TO undervalued or overvalued?

Based on its market price of 35.00 CAD and our intrinsic valuation, K-Bro Linen Inc (KBL.TO) is undervalued by 60.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	28.96 - 152.28	56.23	60.7%
DCF (Growth 10y)	53.19 - 223.23	90.97	159.9%
DCF (EBITDA 5y)	37.48 - 56.66	48.31	38.0%
DCF (EBITDA 10y)	57.31 - 86.94	72.98	108.5%
Fair Value	37.22 - 37.22	37.22	6.33%
P/E	27.57 - 40.81	34.39	-1.7%
EV/EBITDA	25.96 - 61.02	42.72	22.0%
EPV	30.87 - 47.06	38.97	11.3%
DDM - Stable	15.75 - 62.65	39.20	12.0%
DDM - Multi	35.41 - 102.97	51.95	48.4%