As of 2024-07-27, the Intrinsic Value of Kronos Worldwide Inc (KRO) is
3.20 USD. This Kronos valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 12.05 USD, the upside of Kronos Worldwide Inc is
%.
The range of the Intrinsic Value is 1.32 - 7.33 USD
Kronos Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1.10) - 2.25 |
(0.06) |
-100.5% |
| DCF (Growth 10y) |
1.32 - 7.33 |
3.20 |
-73.4% |
| DCF (EBITDA 5y) |
2.31 - 4.67 |
3.51 |
-70.8% |
| DCF (EBITDA 10y) |
3.49 - 6.96 |
5.15 |
-57.3% |
| Fair Value |
-1.12 - -1.12 |
-1.12 |
-109.31% |
| P/E |
(1.80) - (2.06) |
(1.82) |
-115.1% |
| EV/EBITDA |
(1.72) - (1.07) |
(1.44) |
-112.0% |
| EPV |
2.27 - 4.21 |
3.24 |
-73.1% |
| DDM - Stable |
(1.55) - (3.89) |
(2.72) |
-122.6% |
| DDM - Multi |
2.55 - 5.12 |
3.42 |
-71.6% |
Kronos Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,386.11 |
| Beta |
1.74 |
| Outstanding shares (mil) |
115.03 |
| Enterprise Value (mil) |
1,692.31 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.65% |
| Cost of Debt |
5.50% |
| WACC |
8.22% |