As of 2024-09-13, the Intrinsic Value of KBR Inc (KBR) is
92.32 USD. This KBR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 61.59 USD, the upside of KBR Inc is
%.
The range of the Intrinsic Value is 62.82 - 167.10 USD
92.32 USD
Intrinsic Value
KBR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
62.82 - 167.10 |
92.32 |
49.9% |
| DCF (Growth 10y) |
77.82 - 190.11 |
109.83 |
78.3% |
| DCF (EBITDA 5y) |
59.44 - 86.39 |
72.31 |
17.4% |
| DCF (EBITDA 10y) |
74.94 - 109.60 |
90.96 |
47.7% |
| Fair Value |
37.39 - 37.39 |
37.39 |
-39.29% |
| P/E |
33.08 - 50.67 |
41.62 |
-32.4% |
| EV/EBITDA |
32.36 - 49.95 |
38.36 |
-37.7% |
| EPV |
23.17 - 33.68 |
28.42 |
-53.8% |
| DDM - Stable |
13.71 - 40.02 |
26.86 |
-56.4% |
| DDM - Multi |
18.21 - 40.87 |
25.15 |
-59.2% |
KBR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,194.55 |
| Beta |
0.05 |
| Outstanding shares (mil) |
133.05 |
| Enterprise Value (mil) |
9,702.55 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.50% |
| Cost of Debt |
4.99% |
| WACC |
7.61% |