KBR
KBR Inc
Price:  
47.45 
USD
Volume:  
1,468,997.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KBR Intrinsic Value

159.80 %
Upside

What is the intrinsic value of KBR?

As of 2025-07-03, the Intrinsic Value of KBR Inc (KBR) is 123.27 USD. This KBR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47.45 USD, the upside of KBR Inc is 159.80%.

The range of the Intrinsic Value is 82.81 - 226.84 USD

Is KBR undervalued or overvalued?

Based on its market price of 47.45 USD and our intrinsic valuation, KBR Inc (KBR) is undervalued by 159.80%.

47.45 USD
Stock Price
123.27 USD
Intrinsic Value
Intrinsic Value Details

KBR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 82.81 - 226.84 123.27 159.8%
DCF (Growth 10y) 107.50 - 270.60 153.65 223.8%
DCF (EBITDA 5y) 88.75 - 102.55 95.74 101.8%
DCF (EBITDA 10y) 112.35 - 138.23 124.90 163.2%
Fair Value 76.69 - 76.69 76.69 61.63%
P/E 64.61 - 76.62 71.18 50.0%
EV/EBITDA 44.54 - 63.02 52.63 10.9%
EPV 21.54 - 33.41 27.48 -42.1%
DDM - Stable 25.24 - 74.08 49.66 4.7%
DDM - Multi 60.45 - 137.78 84.02 77.1%

KBR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,156.16
Beta 0.84
Outstanding shares (mil) 129.74
Enterprise Value (mil) 8,458.16
Market risk premium 4.60%
Cost of Equity 9.12%
Cost of Debt 5.03%
WACC 7.53%