Loading...

Eastman Kodak Co (NYSE:KODK)

5.32 USD +0.02 USD ( +0.38% )
Watchlist Manager
Eastman Kodak Co Logo
Eastman Kodak Co
NYSE:KODK
Watchlist

DCF Value

Estimated DCF Value of one KODK stock under the base case scenario is 5.57 USD. Compared to the current market price of 5.32 USD, the stock is Undervalued by 4%.

Estimated DCF Value of one NYSE:KODK stock is 5.57 USD. Compared to the current market price of 5.32 USD, the stock is Undervalued by 4% .

DCF valuation is one of two methods of placing a monetary value on a company; the other is Relative Valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Discount Rate
8.69%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
8.69%
Terminal Growth
0%
Growth Period
5 Years

You can change any inputs, such as future revenue, using Present Value Calculation block.

KODK DCF Value
Base Case
5.57 USD
Undervaluation 4%
DCF Value
Price
Worst Case
Base Case
Best Case
Open DCF Settings
Close DCF Settings
Eastman Kodak Co Competitors:
DCF Valuation
ENDRF
Endor AG
7752
Ricoh Co Ltd
6737
Eizo Corp
DDD
3D Systems Corp
6724
Seiko Epson Corp
NNDM
Nano Dimension Ltd
2369
Coolpad Group Ltd
XAR
Xaar PLC

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 439M USD
Equity Value 439M USD
/ Shares Outstanding 78.9M
KODK DCF Value 5.57 USD
Undervalued by 4%

To view the process of calculating the Present Value of Eastman Kodak Co' future free cash flow, see the Present Value Calculation block.

Present Value Calculation

Discounted Cash Flow Model
Present Value of Free Cash Flow

Rotate your device for better experience.

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Model Financials
Financials used in the DCF Model

Sensitivity Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Analyze the possible values of KODK stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

KODK Stock DCF Valuation FAQ

What is the DCF value of one KODK stock?

Estimated DCF Value of one KODK stock under the base case scenario is 5.57 USD. Compared to the current market price of 5.32 USD, the stock is Undervalued by 4%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock intrinsic values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Eastman Kodak Co's future free cash flow and discount it at a selected discount rate to calculate its Present Value (439M USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 5.57 USD per one KODK share.