As of 2025-05-12, the Intrinsic Value of Kone Oyj (KNEBV.HE) is 40.49 EUR. This KNEBV.HE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.36 EUR, the upside of Kone Oyj is -25.50%.
The range of the Intrinsic Value is 31.15 - 58.86 EUR
Based on its market price of 54.36 EUR and our intrinsic valuation, Kone Oyj (KNEBV.HE) is overvalued by 25.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.15 - 58.86 | 40.49 | -25.5% |
| DCF (Growth 10y) | 36.64 - 65.83 | 46.59 | -14.3% |
| DCF (EBITDA 5y) | 32.41 - 51.36 | 39.99 | -26.4% |
| DCF (EBITDA 10y) | 37.54 - 59.07 | 46.09 | -15.2% |
| Fair Value | 10.60 - 10.60 | 10.60 | -80.50% |
| P/E | 37.95 - 51.54 | 44.54 | -18.1% |
| EV/EBITDA | 24.02 - 43.78 | 33.24 | -38.9% |
| EPV | 23.72 - 32.88 | 28.30 | -47.9% |
| DDM - Stable | 14.20 - 35.79 | 24.99 | -54.0% |
| DDM - Multi | 31.20 - 56.37 | 39.75 | -26.9% |
| Market Cap (mil) | 24,635.41 |
| Beta | 0.99 |
| Outstanding shares (mil) | 453.19 |
| Enterprise Value (mil) | 25,059.71 |
| Market risk premium | 5.68% |
| Cost of Equity | 9.89% |
| Cost of Debt | 4.25% |
| WACC | 9.67% |