The Discounted Cash Flow (DCF) valuation of Kennedy-Wilson Holdings Inc (KW) is (12.76) USD. With the latest stock price at 8.86 USD, the upside of Kennedy-Wilson Holdings Inc based on DCF is -244.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 3.6% - 15.9% | 9.7% |
| Long-term Growth Rate | 3.0% - 3.3% | 3.2% |
| Fair Price | (23.51) - 542.99 | (12.76) |
| Upside | -365.3% - 6028.6% | -244.1% |