The Discounted Cash Flow (DCF) valuation of Kennedy-Wilson Holdings Inc (KW) is (12.64) USD. With the latest stock price at 10.85 USD, the upside of Kennedy-Wilson Holdings Inc based on DCF is -216.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 3.7% - 15.8% | 9.7% |
| Long-term Growth Rate | 3.0% - 3.4% | 3.2% |
| Fair Price | (23.43) - 541.32 | (12.64) |
| Upside | -315.9% - 4889.2% | -216.5% |