As of 2024-12-13, the Intrinsic Value of Kodiak Sciences Inc (KOD) is
-18.21 USD. This Kodiak valuation is based on the model Peter Lynch Fair Value.
With the current market price of 8.37 USD, the upside of Kodiak Sciences Inc is
-317.54%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-18.21 USD
Intrinsic Value
Kodiak Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-18.21 - -18.21 |
-18.21 |
-317.54% |
| P/E |
(88.75) - (92.52) |
(107.04) |
-1378.8% |
| DDM - Stable |
(28.20) - (65.85) |
(47.02) |
-661.8% |
| DDM - Multi |
(33.89) - (62.13) |
(43.91) |
-624.6% |
Kodiak Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
339.76 |
| Beta |
2.81 |
| Outstanding shares (mil) |
40.59 |
| Enterprise Value (mil) |
141.90 |
| Market risk premium |
4.60% |
| Cost of Equity |
13.08% |
| Cost of Debt |
5.00% |
| WACC |
8.38% |