As of 2024-12-15, the Intrinsic Value of Kimball Electronics Inc (KE) is
81.44 USD. This KE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 18.93 USD, the upside of Kimball Electronics Inc is
330.20%.
The range of the Intrinsic Value is 58.20 - 135.31 USD
81.44 USD
Intrinsic Value
KE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
58.20 - 135.31 |
81.44 |
330.2% |
| DCF (Growth 10y) |
68.50 - 148.92 |
93.00 |
391.3% |
| DCF (EBITDA 5y) |
61.49 - 90.69 |
72.70 |
284.1% |
| DCF (EBITDA 10y) |
73.54 - 111.65 |
88.41 |
367.1% |
| Fair Value |
23.97 - 23.97 |
23.97 |
26.63% |
| P/E |
23.61 - 35.50 |
29.11 |
53.8% |
| EV/EBITDA |
(112.46) - 52.36 |
(44.22) |
-333.6% |
| EPV |
11.30 - 18.84 |
15.07 |
-20.4% |
| DDM - Stable |
6.55 - 17.42 |
11.99 |
-36.7% |
| DDM - Multi |
33.78 - 72.28 |
46.32 |
144.7% |
KE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
467.19 |
| Beta |
0.93 |
| Outstanding shares (mil) |
24.68 |
| Enterprise Value (mil) |
636.54 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.60% |
| Cost of Debt |
5.86% |
| WACC |
7.94% |