As of 2024-09-19, the Intrinsic Value of Knowles Corp (KN) is
21.25 USD. This KN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 17.20 USD, the upside of Knowles Corp is
23.50%.
The range of the Intrinsic Value is 14.49 - 38.80 USD
21.25 USD
Intrinsic Value
KN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.49 - 38.80 |
21.25 |
23.5% |
| DCF (Growth 10y) |
18.68 - 46.64 |
26.51 |
54.1% |
| DCF (EBITDA 5y) |
16.17 - 24.01 |
19.06 |
10.8% |
| DCF (EBITDA 10y) |
19.98 - 30.54 |
23.98 |
39.4% |
| Fair Value |
-54.51 - -54.51 |
-54.51 |
-416.90% |
| P/E |
(28.65) - 16.07 |
(11.89) |
-169.1% |
| EV/EBITDA |
9.10 - 14.01 |
11.64 |
-32.3% |
| EPV |
9.51 - 14.46 |
11.99 |
-30.3% |
| DDM - Stable |
(19.17) - (61.96) |
(40.56) |
-335.8% |
| DDM - Multi |
11.66 - 29.88 |
16.85 |
-2.1% |
KN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,521.00 |
| Beta |
1.77 |
| Outstanding shares (mil) |
88.43 |
| Enterprise Value (mil) |
1,698.20 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.56% |
| Cost of Debt |
5.65% |
| WACC |
7.05% |