As of 2024-12-11, the Intrinsic Value of KBR Inc (KBR) is
89.47 USD. This KBR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 59.25 USD, the upside of KBR Inc is
51.00%.
The range of the Intrinsic Value is 61.60 - 153.40 USD
89.47 USD
Intrinsic Value
KBR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
61.60 - 153.40 |
89.47 |
51.0% |
| DCF (Growth 10y) |
78.29 - 177.45 |
108.61 |
83.3% |
| DCF (EBITDA 5y) |
63.00 - 76.26 |
69.75 |
17.7% |
| DCF (EBITDA 10y) |
79.61 - 100.39 |
89.75 |
51.5% |
| Fair Value |
60.04 - 60.04 |
60.04 |
1.34% |
| P/E |
51.97 - 76.47 |
61.18 |
3.3% |
| EV/EBITDA |
26.08 - 52.70 |
38.42 |
-35.2% |
| EPV |
17.86 - 26.72 |
22.29 |
-62.4% |
| DDM - Stable |
21.21 - 56.82 |
39.01 |
-34.2% |
| DDM - Multi |
18.68 - 38.44 |
25.09 |
-57.6% |
KBR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,894.47 |
| Beta |
1.18 |
| Outstanding shares (mil) |
133.24 |
| Enterprise Value (mil) |
10,038.47 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.87% |
| Cost of Debt |
4.73% |
| WACC |
7.84% |