As of 2024-12-12, the Intrinsic Value of Karat Packaging Inc (KRT) is
31.41 USD. This KRT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 32.37 USD, the upside of Karat Packaging Inc is
-3.00%.
The range of the Intrinsic Value is 23.96 - 46.07 USD
31.41 USD
Intrinsic Value
KRT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
23.96 - 46.07 |
31.41 |
-3.0% |
| DCF (Growth 10y) |
37.82 - 71.48 |
49.25 |
52.1% |
| DCF (EBITDA 5y) |
39.60 - 51.04 |
46.04 |
42.2% |
| DCF (EBITDA 10y) |
49.26 - 68.47 |
59.03 |
82.4% |
| Fair Value |
35.29 - 35.29 |
35.29 |
9.01% |
| P/E |
28.48 - 41.24 |
33.42 |
3.2% |
| EV/EBITDA |
20.66 - 30.04 |
25.29 |
-21.9% |
| EPV |
8.28 - 11.53 |
9.91 |
-69.4% |
| DDM - Stable |
9.15 - 22.92 |
16.03 |
-50.5% |
| DDM - Multi |
27.21 - 51.71 |
35.53 |
9.8% |
KRT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
648.05 |
| Beta |
1.55 |
| Outstanding shares (mil) |
20.02 |
| Enterprise Value (mil) |
657.87 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.17% |
| Cost of Debt |
4.51% |
| WACC |
9.68% |