As of 2024-12-12, the Intrinsic Value of Kennametal Inc (KMT) is
29.93 USD. This KMT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 26.98 USD, the upside of Kennametal Inc is
10.90%.
The range of the Intrinsic Value is 22.28 - 44.20 USD
29.93 USD
Intrinsic Value
KMT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
22.28 - 44.20 |
29.93 |
10.9% |
| DCF (Growth 10y) |
28.29 - 51.99 |
36.64 |
35.8% |
| DCF (EBITDA 5y) |
46.08 - 68.91 |
57.07 |
111.5% |
| DCF (EBITDA 10y) |
45.57 - 70.37 |
57.06 |
111.5% |
| Fair Value |
32.61 - 32.61 |
32.61 |
20.86% |
| P/E |
34.51 - 49.72 |
41.33 |
53.2% |
| EV/EBITDA |
41.66 - 63.19 |
54.91 |
103.5% |
| EPV |
52.33 - 68.92 |
60.63 |
124.7% |
| DDM - Stable |
8.39 - 19.17 |
13.78 |
-48.9% |
| DDM - Multi |
20.21 - 34.29 |
25.30 |
-6.2% |
KMT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,097.16 |
| Beta |
0.97 |
| Outstanding shares (mil) |
77.73 |
| Enterprise Value (mil) |
2,575.18 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.50% |
| Cost of Debt |
4.62% |
| WACC |
8.97% |