As of 2024-12-14, 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
-6.30%.
The range of the Intrinsic Value is 159.40 - 804.08 USD
275.14 USD
Intrinsic Value
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) |
229.87 - 275.10 |
248.15 |
-15.5% |
| DCF (EBITDA 10y) |
274.94 - 357.13 |
309.71 |
5.5% |
| Fair Value |
48.79 - 48.79 |
48.79 |
-83.38% |
| P/E |
27.32 - 204.21 |
106.07 |
-63.9% |
| EV/EBITDA |
161.63 - 241.42 |
200.89 |
-31.6% |
| 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% |