KSU
Kansas City Southern
Price:  
293.59 
USD
Volume:  
32,055,580.00
United States | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KSU Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of Kansas City Southern (KSU) is 275.14 USD. This KSU valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 293.59 USD, the upside of Kansas City Southern is %.

The range of the Intrinsic Value is 159.40 - 804.08 USD

293.59 USD
Stock Price
275.14 USD
Intrinsic Value
Intrinsic Value Details

KSU Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 159.40 - 804.08 275.14 -6.3%
DCF (Growth 10y) 210.18 - 964.43 346.42 18.0%
DCF (EBITDA 5y) 235.50 - 302.63 273.66 -6.8%
DCF (EBITDA 10y) 280.49 - 387.33 336.24 14.5%
Fair Value 48.79 - 48.79 48.79 -83.38%
P/E 26.41 - 191.43 107.95 -63.2%
EV/EBITDA 166.54 - 230.63 205.03 -30.2%
EPV 51.28 - 83.71 67.50 -77.0%
DDM - Stable 12.06 - 58.22 35.14 -88.0%
DDM - Multi 152.52 - 486.16 223.07 -24.0%

KSU Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 26,731.37
Beta 1.09
Outstanding shares (mil) 91.05
Enterprise Value (mil) 30,040.37
Market risk premium 4.24%
Cost of Equity 7.96%
Cost of Debt 4.31%
WACC 7.35%