Loading...

Kingspan Group PLC
OTC:KGSPY

Watchlist Manager
Kingspan Group PLC Logo
Kingspan Group PLC
OTC:KGSPY
Watchlist
Price: 55.75 USD -2.5%
Updated: Nov 30, 2022

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 30, 2022.

Estimated DCF Value of one KGSPY stock is 58 USD. Compared to the current market price of 55.75 USD, the stock is Undervalued by 4%.

KGSPY DCF Value
Base Case
58 USD
Undervaluation 4%
DCF Value
Price
Worst Case
Base Case
Best Case
58
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 58 USD
Kingspan Group PLC Competitors:
DCF Valuation
ORIENTBELL
Orient Bell Ltd
UFPI
Ufp Industries Inc
868
Xinyi Glass Holdings Ltd
SWTQ
Schweiter Technologies AG
603311
Zhejiang Goldensea Hi-Tech Co Ltd
ASTRAL
Astral Ltd
CSL
Carlisle Companies Inc
ACRYSIL
Acrysil Ltd

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Nov 30, 2022
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Kingspan Group PLC.
Model Settings
Discount Rate
6.88%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
6.88%
Terminal Growth
0%
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device to view
DCF Model

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

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 11.1B EUR
+ Cash & Equivalents 641M EUR
+ Investments 13.2M EUR
Firm Value 11.7B EUR
- Debt 1.4B EUR
- Minority Interest 67.2M EUR
Equity Value 10.2B EUR
/ Shares Outstanding 182M
Value per Share 56.31 EUR
EUR / USD Exchange Rate 1.03
KGSPY DCF Value 58 USD
Undervalued by 4%

To view the process of calculating the Present Value of Kingspan Group PLC' future free cash flow, see the Present Value Calculation block.

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

Revenue
8.2B 9B
Operating Income
847M 931M
FCFF
758M 765M

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one KGSPY stock?

Estimated DCF Value of one KGSPY stock is 58 USD. Compared to the current market price of 55.75 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 DCF 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 Kingspan Group PLC's future free cash flow and discount it at a selected discount rate to calculate its Present Value (11.1B EUR).

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 58 USD per one KGSPY share.