As of 2024-12-11, the Intrinsic Value of KVH Industries Inc (KVHI) is
8.68 USD. This KVHI valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 5.86 USD, the upside of KVH Industries Inc is
48.10%.
The range of the Intrinsic Value is 4.89 - 55.88 USD
KVHI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(35.18) - (2.34) |
(4.78) |
-181.6% |
| DCF (Growth 10y) |
4.89 - 55.88 |
8.68 |
48.1% |
| DCF (EBITDA 5y) |
4.27 - 8.35 |
5.78 |
-1.4% |
| DCF (EBITDA 10y) |
5.83 - 11.46 |
7.90 |
34.8% |
| Fair Value |
-23.77 - -23.77 |
-23.77 |
-505.66% |
| P/E |
(23.83) - (26.13) |
(25.39) |
-533.2% |
| EV/EBITDA |
(2.69) - 3.47 |
(0.29) |
-104.9% |
| EPV |
(9.87) - (11.75) |
(10.81) |
-284.5% |
| DDM - Stable |
(14.51) - (162.51) |
(88.51) |
-1610.4% |
| DDM - Multi |
1.68 - 14.78 |
3.03 |
-48.3% |
KVHI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
116.03 |
| Beta |
-0.23 |
| Outstanding shares (mil) |
19.80 |
| Enterprise Value (mil) |
101.63 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.53% |
| Cost of Debt |
5.00% |
| WACC |
5.66% |