Kimberly-Clark Corporation (KMB)
Discount cash flow analysis
Price history
Sensitivity matrix
|
-1% |
Discount Rate % 0% |
1% |
||
|---|---|---|---|---|
| -1% | $63.51 | $62.34 | $61.21 | |
| Terminal Growth% | 0 | $63.91 | $62.73 | $61.58 |
| +1% | $64.32 | $63.13 | $61.97 |
How does a change in discount rate or terminal growth affect valuation?
This table shows the sensitivity of the valuation to two key variables - the discount rate and the terminal growth rate
Valuations and comments
- Valuecruncher created a new valuation of $106.53 (undervalued by 35.14%) - 1 day ago
- SethWellbourne created a new valuation of $17.32 (overvalued by 62.66%) - over 3 years ago
- contrarian created a new valuation of $62.73 (undervalued by 0.72%) - over 4 years ago
- Diegoengel created a new valuation of $66.52 (undervalued by 21.01%) - over 4 years ago
Comments
The boring details
| All amounts in millions | Figures |
| Enterprise Value: | 39,008 |
| Net Debt (Long-term borrowings less cash): | 6,023 |
| Equity Value: | 26,060 |
| Number of Shares Outstanding: | 418,000,000 |
| Calculated value per share: | $62.73 |
Enterprise Value is the present value of the post-tax cash flows for a business into the future.
Where:
- C1, C2, C3 - the cash flow in period 1, 2, 3, ...
- r - the discount rate
To capture the cash flows into the future a terminal value is calculated via a perpetuity calculation -
based on the final years forecast post-tax free cash flow.
Where:
- Cn - the cash flow in the final forecast period.
- LTG - the long-term growth rate
- r - the discount rate
- g - the terminal growth rate
The Capital Asset Pricing Model (CAPM) is used to determine the equity component in the discount rate.
Where:
- rt - the risk free rate
- t - the tax rate
- B - the beta of the company
- MRP - the Market Risk Premium
Valuecruncher uses an estimate of Weighted Average Cost of Capital (WACC) to determine the discount rate in the calculation.