As of 2024-10-12, the Intrinsic Value of Eastman Kodak Co (KODK) is
10.86 USD. This KODK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 4.87 USD, the upside of Eastman Kodak Co is
122.90%.
The range of the Intrinsic Value is 6.90 - 21.99 USD
10.86 USD
Intrinsic Value
KODK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.90 - 21.99 |
10.86 |
122.9% |
| DCF (Growth 10y) |
7.67 - 23.97 |
11.96 |
145.6% |
| DCF (EBITDA 5y) |
9.59 - 23.87 |
15.49 |
218.1% |
| DCF (EBITDA 10y) |
9.14 - 25.41 |
15.06 |
209.3% |
| Fair Value |
20.24 - 20.24 |
20.24 |
315.54% |
| P/E |
10.74 - 18.91 |
15.66 |
221.6% |
| EV/EBITDA |
7.53 - 28.90 |
18.37 |
277.2% |
| EPV |
(2.46) - (2.36) |
(2.41) |
-149.5% |
| DDM - Stable |
4.24 - 8.75 |
6.49 |
33.3% |
| DDM - Multi |
4.59 - 7.73 |
5.79 |
18.9% |
KODK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
391.06 |
| Beta |
1.19 |
| Outstanding shares (mil) |
80.30 |
| Enterprise Value (mil) |
594.06 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.35% |
| Cost of Debt |
14.81% |
| WACC |
11.18% |