KOF.PA
Kaufman & Broad SA
Price:  
32.95 
EUR
Volume:  
12,060
France | Household Durables

KOF.PA Intrinsic Value

135.6 %
Upside

What is the intrinsic value of KOF.PA?

As of 2025-07-05, the Intrinsic Value of Kaufman & Broad SA (KOF.PA) is 77.63 EUR. This KOF.PA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.95 EUR, the upside of Kaufman & Broad SA is 135.6%.

The range of the Intrinsic Value is 66.91 - 95.44 EUR.

Is KOF.PA undervalued or overvalued?

Based on its market price of 32.95 EUR and our intrinsic valuation, Kaufman & Broad SA (KOF.PA) is undervalued by 135.6%.

32.95 EUR
Stock Price
77.63 EUR
Intrinsic Value
Intrinsic Value Details

KOF.PA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 66.91 - 95.44 77.63 135.6%
DCF (Growth Exit 10Y) 72.13 - 102.32 83.53 153.5%
DCF (EBITDA Exit 5Y) 54.9 - 77.77 64.56 95.9%
DCF (EBITDA Exit 10Y) 63.22 - 87.34 73.17 122.1%
Peter Lynch Fair Value 16.76 - 16.76 16.76 -49.12%
P/E Multiples 30.76 - 36.08 32.66 -0.9%
EV/EBITDA Multiples 55.86 - 184.86 102.25 210.3%
Earnings Power Value 57.48 - 72.3 64.89 96.9%
Dividend Discount Model - Stable 21.36 - 46.67 34.01 3.2%
Dividend Discount Model - Multi Stages 28.37 - 47.03 35.29 7.1%

KOF.PA Intrinsic Value - Key Valuation Metrics

Market Cap (mil)654
Beta0.55
Outstanding shares (mil)20
Enterprise Value (mil)213
Market risk premium6.3%
Cost of Equity9.25%
Cost of Debt5%
WACC8.3%