KBR
KBR Inc
Price:  
65.77 
USD
Volume:  
679,341.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KBR Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of KBR Inc (KBR) is 85.41 USD. This KBR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.77 USD, the upside of KBR Inc is %.

The range of the Intrinsic Value is 58.80 - 149.49 USD

65.77 USD
Stock Price
85.41 USD
Intrinsic Value
Intrinsic Value Details

KBR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 58.80 - 149.49 85.41 29.9%
DCF (Growth 10y) 77.54 - 181.79 108.38 64.8%
DCF (EBITDA 5y) 59.31 - 88.03 73.37 11.6%
DCF (EBITDA 10y) 76.31 - 113.88 93.99 42.9%
Fair Value -48.03 - -48.03 -48.03 -173.03%
P/E (46.61) - (43.08) (47.31) -171.9%
EV/EBITDA 19.43 - 45.57 31.72 -51.8%
EPV 21.13 - 31.11 26.12 -60.3%
DDM - Stable (17.60) - (47.08) (32.34) -149.2%
DDM - Multi 18.26 - 38.22 24.74 -62.4%

KBR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,831.60
Beta 0.32
Outstanding shares (mil) 134.28
Enterprise Value (mil) 10,381.60
Market risk premium 4.60%
Cost of Equity 8.66%
Cost of Debt 6.31%
WACC 7.96%