KIRK
Kirkland's Inc
Price:  
1.09 
USD
Volume:  
303,650.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Kirkland Intrinsic Value

109.60 %
Upside

What is the intrinsic value of Kirkland?

As of 2025-06-21, the Intrinsic Value of Kirkland's Inc (KIRK) is 2.29 USD. This Kirkland valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.09 USD, the upside of Kirkland's Inc is 109.60%.

The range of the Intrinsic Value is 1.34 - 3.85 USD

Is Kirkland undervalued or overvalued?

Based on its market price of 1.09 USD and our intrinsic valuation, Kirkland's Inc (KIRK) is undervalued by 109.60%.

1.09 USD
Stock Price
2.29 USD
Intrinsic Value
Intrinsic Value Details

Kirkland Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1.34 - 3.85 2.29 109.6%
DCF (Growth 10y) 5.11 - 9.31 6.70 514.7%
DCF (EBITDA 5y) 0.15 - 1.08 0.57 -47.4%
DCF (EBITDA 10y) 2.65 - 4.01 3.27 199.9%
Fair Value -5.15 - -5.15 -5.15 -572.65%
P/E (11.19) - (15.46) (13.73) -1359.6%
EV/EBITDA (3.57) - (3.66) (3.75) -443.8%
EPV 26.62 - 29.12 27.87 2457.1%
DDM - Stable (8.20) - (22.33) (15.26) -1500.4%
DDM - Multi 0.71 - 1.58 0.99 -9.5%

Kirkland Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 24.47
Beta 1.32
Outstanding shares (mil) 22.45
Enterprise Value (mil) 79.85
Market risk premium 4.60%
Cost of Equity 8.48%
Cost of Debt 7.00%
WACC 7.27%