KMB
Kimberly-Clark Corp
Price:  
129.38 
USD
Volume:  
1,847,101.00
United States | Household Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KMB Intrinsic Value

26.40 %
Upside

What is the intrinsic value of KMB?

As of 2025-07-12, the Intrinsic Value of Kimberly-Clark Corp (KMB) is 163.49 USD. This KMB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 129.38 USD, the upside of Kimberly-Clark Corp is 26.40%.

The range of the Intrinsic Value is 110.55 - 304.25 USD

Is KMB undervalued or overvalued?

Based on its market price of 129.38 USD and our intrinsic valuation, Kimberly-Clark Corp (KMB) is undervalued by 26.40%.

129.38 USD
Stock Price
163.49 USD
Intrinsic Value
Intrinsic Value Details

KMB Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 110.55 - 304.25 163.49 26.4%
DCF (Growth 10y) 127.78 - 322.81 181.42 40.2%
DCF (EBITDA 5y) 100.64 - 132.20 115.36 -10.8%
DCF (EBITDA 10y) 118.81 - 158.13 136.86 5.8%
Fair Value 42.00 - 42.00 42.00 -67.54%
P/E 143.54 - 184.27 165.99 28.3%
EV/EBITDA 111.50 - 161.58 133.71 3.3%
EPV 79.54 - 109.33 94.43 -27.0%
DDM - Stable 83.93 - 271.19 177.56 37.2%
DDM - Multi 97.07 - 227.68 134.33 3.8%

KMB Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 42,930.87
Beta 0.03
Outstanding shares (mil) 331.82
Enterprise Value (mil) 49,651.87
Market risk premium 4.60%
Cost of Equity 6.33%
Cost of Debt 4.25%
WACC 5.89%