As of 2024-12-11, the Intrinsic Value of Kimberly-Clark Corp (KMB) is
158.55 USD. This KMB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 133.07 USD, the upside of Kimberly-Clark Corp is
19.20%.
The range of the Intrinsic Value is 107.11 - 292.90 USD
158.55 USD
Intrinsic Value
KMB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
107.11 - 292.90 |
158.55 |
19.2% |
| DCF (Growth 10y) |
130.02 - 325.98 |
184.65 |
38.8% |
| DCF (EBITDA 5y) |
122.16 - 194.94 |
156.67 |
17.7% |
| DCF (EBITDA 10y) |
140.03 - 222.37 |
177.86 |
33.7% |
| Fair Value |
57.80 - 57.80 |
57.80 |
-56.56% |
| P/E |
122.50 - 274.39 |
171.21 |
28.7% |
| EV/EBITDA |
115.41 - 204.25 |
157.12 |
18.1% |
| EPV |
65.46 - 94.01 |
79.73 |
-40.1% |
| DDM - Stable |
80.23 - 255.34 |
167.79 |
26.1% |
| DDM - Multi |
95.09 - 223.06 |
131.98 |
-0.8% |
KMB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
44,377.52 |
| Beta |
0.16 |
| Outstanding shares (mil) |
333.49 |
| Enterprise Value (mil) |
50,743.52 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.79% |
| Cost of Debt |
4.25% |
| WACC |
6.26% |