As of 2024-12-15, the Intrinsic Value of Knoll Inc (KNL) is
17.91 USD. This KNL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 25.04 USD, the upside of Knoll Inc is
-28.50%.
The range of the Intrinsic Value is 11.94 - 31.22 USD
17.91 USD
Intrinsic Value
KNL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.94 - 31.22 |
17.91 |
-28.5% |
| DCF (Growth 10y) |
16.17 - 37.92 |
22.96 |
-8.3% |
| DCF (EBITDA 5y) |
11.53 - 17.30 |
14.78 |
-41.0% |
| DCF (EBITDA 10y) |
15.50 - 23.12 |
19.51 |
-22.1% |
| Fair Value |
3.57 - 3.57 |
3.57 |
-85.74% |
| P/E |
(1.06) - 5.85 |
1.62 |
-93.5% |
| EV/EBITDA |
7.50 - 18.65 |
12.33 |
-50.8% |
| EPV |
11.02 - 16.24 |
13.63 |
-45.6% |
| DDM - Stable |
(0.86) - (2.37) |
(1.62) |
-106.5% |
| DDM - Multi |
9.49 - 20.74 |
13.06 |
-47.8% |
KNL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,273.06 |
| Beta |
2.07 |
| Outstanding shares (mil) |
50.84 |
| Enterprise Value (mil) |
1,546.06 |
| Market risk premium |
4.24% |
| Cost of Equity |
7.99% |
| Cost of Debt |
5.61% |
| WACC |
7.22% |