As of 2025-06-22, the Intrinsic Value of Knowbe4 Inc (KNBE) is 0.45 USD. This KNBE valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 24.89 USD, the upside of Knowbe4 Inc is -98.20%.
The range of the Intrinsic Value is 0.66 - 0.06 USD
Based on its market price of 24.89 USD and our intrinsic valuation, Knowbe4 Inc (KNBE) is overvalued by 98.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.00) - 0.19 | (0.23) | -100.9% |
| DCF (Growth 10y) | 0.66 - 0.06 | 0.45 | -98.2% |
| DCF (EBITDA 5y) | 3.36 - 4.22 | 3.61 | -85.5% |
| DCF (EBITDA 10y) | 3.83 - 5.16 | 4.22 | -83.0% |
| Fair Value | 0.44 - 0.44 | 0.44 | -98.22% |
| P/E | 3.12 - 3.60 | 3.30 | -86.7% |
| EV/EBITDA | 2.49 - 7.49 | 4.42 | -82.2% |
| EPV | (0.02) - (0.24) | (0.13) | -100.5% |
| DDM - Stable | 0.48 - 1.05 | 0.77 | -96.9% |
| DDM - Multi | (0.06) - (0.10) | (0.07) | -100.3% |
| Market Cap (mil) | 4,391.67 |
| Beta | 1.04 |
| Outstanding shares (mil) | 176.44 |
| Enterprise Value (mil) | 4,047.73 |
| Market risk premium | 4.60% |
| Cost of Equity | 14.19% |
| Cost of Debt | 5.00% |
| WACC | 8.97% |