DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Kimball Electronics, Inc. (KE)

Industrials | Electrical Equipment & Parts

Today's Price

$25.89

Today's Fair Value

$19.47 -24.8%

Margin of Safety

-32.97%

Projected Value (5Y)

$31.35 +21.09%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.93% | CAGR (5y): 0.11%

Diluted Shares Growth Rate

Regression: -1.48% | CAGR (5y): -0.27%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.47x)

Discount Rate