As of 2025-05-17, the Intrinsic Value of Kronos Worldwide Inc (KRO) is 47.33 USD. This Kronos valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.08 USD, the upside of Kronos Worldwide Inc is 568.40%.
The range of the Intrinsic Value is 24.41 - 279.19 USD
Based on its market price of 7.08 USD and our intrinsic valuation, Kronos Worldwide Inc (KRO) is undervalued by 568.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 24.41 - 279.19 | 47.33 | 568.4% |
| DCF (Growth 10y) | 27.81 - 285.39 | 51.16 | 622.6% |
| DCF (EBITDA 5y) | 11.11 - 14.65 | 12.27 | 73.2% |
| DCF (EBITDA 10y) | 16.17 - 22.09 | 18.40 | 160.0% |
| Fair Value | 20.91 - 20.91 | 20.91 | 195.28% |
| P/E | 8.86 - 14.19 | 11.07 | 56.4% |
| EV/EBITDA | 4.20 - 5.59 | 4.85 | -31.4% |
| EPV | 1.04 - 3.91 | 2.47 | -65.1% |
| DDM - Stable | 8.88 - 57.40 | 33.14 | 368.1% |
| DDM - Multi | 24.99 - 123.08 | 41.28 | 483.1% |
| Market Cap (mil) | 814.48 |
| Beta | 1.42 |
| Outstanding shares (mil) | 115.04 |
| Enterprise Value (mil) | 1,351.18 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.45% |
| Cost of Debt | 5.95% |
| WACC | 6.25% |