Kennedy-Wilson Holdings Inc
NYSE:KW

Watchlist Manager
Kennedy-Wilson Holdings Inc Logo
Kennedy-Wilson Holdings Inc
NYSE:KW
Watchlist
Price: 10 USD Market Closed
Market Cap: 1.4B USD

Intrinsic Value

The intrinsic value of one KW stock under the Base Case scenario is 29.41 USD. Compared to the current market price of 10 USD, Kennedy-Wilson Holdings Inc is Undervalued by 66%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

KW Intrinsic Value
29.41 USD
Undervaluation 66%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Kennedy-Wilson Holdings Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about KW?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is KW valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Kennedy-Wilson Holdings Inc.

Explain Valuation
Compare KW to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about KW?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Kennedy-Wilson Holdings Inc

Current Assets 454.7m
Cash & Short-Term Investments 382.6m
Receivables 57.5m
Other Current Assets 14.6m
Non-Current Assets 6.2B
Long-Term Investments 1.9B
PP&E 4B
Intangibles 24.9m
Other Non-Current Assets 287.1m
Current Liabilities 527.3m
Accounts Payable 6.2m
Accrued Liabilities 521.1m
Non-Current Liabilities 4.6B
Long-Term Debt 4.6B
Other Non-Current Liabilities 32.5m
Efficiency

Free Cash Flow Analysis
Kennedy-Wilson Holdings Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Kennedy-Wilson Holdings Inc

Revenue
515.9m USD
Cost of Revenue
-145m USD
Gross Profit
370.9m USD
Operating Expenses
-308.2m USD
Operating Income
62.7m USD
Other Expenses
-98m USD
Net Income
-35.3m USD
Fundamental Scores

KW Profitability Score
Profitability Due Diligence

Kennedy-Wilson Holdings Inc's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Sustainable 3Y Average Gross Margin
Operating Margin is Increasing
Healthy Operating Margin
41/100
Profitability
Score

Kennedy-Wilson Holdings Inc's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

KW Solvency Score
Solvency Due Diligence

Kennedy-Wilson Holdings Inc's solvency score is 18/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
High D/E
Positive Net Debt
18/100
Solvency
Score

Kennedy-Wilson Holdings Inc's solvency score is 18/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

KW Price Targets Summary
Kennedy-Wilson Holdings Inc

Wall Street analysts forecast KW stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for KW is 9.42 USD with a low forecast of 7.78 USD and a high forecast of 11.55 USD.

Lowest
Price Target
7.78 USD
22% Downside
Average
Price Target
9.42 USD
6% Downside
Highest
Price Target
11.55 USD
16% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for KW is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

KW Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one KW stock?

The intrinsic value of one KW stock under the Base Case scenario is 29.41 USD.

Is KW stock undervalued or overvalued?

Compared to the current market price of 10 USD, Kennedy-Wilson Holdings Inc is Undervalued by 66%.

Back to Top