As of 2026-06-15, the Intrinsic Value of Klarna Group PLC (KLAR) is (12.68) USD. This KLAR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.23 USD, the upside of Klarna Group PLC is -178.10%.
The range of the Intrinsic Value is (17.08) - (10.01) USD
Based on its market price of 16.23 USD and our intrinsic valuation, Klarna Group PLC (KLAR) is overvalued by 178.10%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (17.08) - (10.01) | (12.68) | -178.1% |
| DCF (Growth 10y) | (12.85) - (20.66) | (15.83) | -197.5% |
| Fair Value | -2.64 - -2.64 | -2.64 | -116.30% |
| P/E | 16.24 - 16.24 | 16.24 | 0.1% |
| EPV | 7.49 - 7.75 | 7.62 | -53.0% |
| DDM - Stable | (2.69) - (5.51) | (4.10) | -125.3% |
| DDM - Multi | (2.54) - (4.13) | (3.15) | -119.4% |
| Market Cap (mil) | 6,136.73 |
| Beta | 2.25 |
| Outstanding shares (mil) | 378.11 |
| Enterprise Value (mil) | 3,772.73 |
| Market risk premium | 4.60% |
| Cost of Equity | 15.21% |
| Cost of Debt | 5.00% |
| WACC | 13.13% |