As of 2024-09-14, the Intrinsic Value of Kimberly-Clark Corp (KMB) is
139.92 USD. This KMB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 143.52 USD, the upside of Kimberly-Clark Corp is
%.
The range of the Intrinsic Value is 96.81 - 241.89 USD
139.92 USD
Intrinsic Value
KMB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
96.81 - 241.89 |
139.92 |
-2.5% |
| DCF (Growth 10y) |
124.62 - 287.03 |
173.22 |
20.7% |
| DCF (EBITDA 5y) |
135.90 - 213.46 |
180.07 |
25.5% |
| DCF (EBITDA 10y) |
157.67 - 250.57 |
207.38 |
44.5% |
| Fair Value |
50.21 - 50.21 |
50.21 |
-65.02% |
| P/E |
106.07 - 176.28 |
140.89 |
-1.8% |
| EV/EBITDA |
123.29 - 191.28 |
165.23 |
15.1% |
| EPV |
57.19 - 82.36 |
69.78 |
-51.4% |
| DDM - Stable |
63.88 - 185.38 |
124.63 |
-13.2% |
| DDM - Multi |
89.77 - 190.92 |
120.90 |
-15.8% |
KMB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
48,337.54 |
| Beta |
0.32 |
| Outstanding shares (mil) |
336.80 |
| Enterprise Value (mil) |
55,164.54 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.37% |
| Cost of Debt |
4.28% |
| WACC |
6.80% |