KE
Kimball Electronics Inc
Price:  
22.82 
USD
Volume:  
81,381.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KE Intrinsic Value

%
Upside

As of 2024-05-30, the Intrinsic Value of Kimball Electronics Inc (KE) is 30.53 USD. This KE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.82 USD, the upside of Kimball Electronics Inc is %.

The range of the Intrinsic Value is 20.21 - 52.87 USD

22.82 USD
Stock Price
30.53 USD
Intrinsic Value
Intrinsic Value Details

KE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 20.21 - 52.87 30.53 33.8%
DCF (Growth 10y) 22.63 - 52.96 32.32 41.7%
DCF (EBITDA 5y) 23.99 - 39.67 31.28 37.1%
DCF (EBITDA 10y) 24.98 - 41.37 32.33 41.7%
Fair Value 43.19 - 43.19 43.19 89.27%
P/E 21.15 - 40.91 32.96 44.4%
EV/EBITDA (76.47) - 30.99 (32.91) -244.2%
EPV 5.40 - 11.12 8.26 -63.8%
DDM - Stable 11.86 - 27.88 19.87 -12.9%
DDM - Multi 19.84 - 36.45 25.71 12.7%

KE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 567.53
Beta 1.04
Outstanding shares (mil) 24.87
Enterprise Value (mil) 821.94
Market risk premium 4.60%
Cost of Equity 9.89%
Cost of Debt 5.50%
WACC 8.14%