K-Bro Linen Inc
TSX:KBL

Watchlist Manager
K-Bro Linen Inc Logo
K-Bro Linen Inc
TSX:KBL
Watchlist
Price: 35.11 CAD -0.51% Market Closed
Market Cap: 456.1m CAD

Intrinsic Value

The intrinsic value of one KBL stock under the Base Case scenario is 64.38 CAD. Compared to the current market price of 35.11 CAD, K-Bro Linen Inc is Undervalued by 45%.

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

KBL Intrinsic Value
64.38 CAD
Undervaluation 45%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
K-Bro Linen Inc

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

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 KBL valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for K-Bro Linen Inc.

Explain Valuation
Compare KBL to

Fundamental Analysis

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

Balance Sheet Decomposition
K-Bro Linen Inc

Current Assets 205.4m
Cash & Short-Term Investments 26m
Receivables 93.3m
Other Current Assets 86.1m
Non-Current Assets 513.2m
PP&E 304.6m
Intangibles 208.5m
Current Liabilities 108.9m
Accounts Payable 79m
Other Current Liabilities 29.9m
Non-Current Liabilities 331.9m
Long-Term Debt 300.3m
Other Non-Current Liabilities 31.6m
Efficiency

Free Cash Flow Analysis
K-Bro Linen Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
K-Bro Linen Inc

Revenue
455.4m CAD
Cost of Revenue
-93.1m CAD
Gross Profit
362.3m CAD
Operating Expenses
-323.9m CAD
Operating Income
38.4m CAD
Other Expenses
-19m CAD
Net Income
19.3m CAD
Fundamental Scores

KBL Profitability Score
Profitability Due Diligence

K-Bro Linen Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
ROE is Increasing
ROIC is Increasing
51/100
Profitability
Score

K-Bro Linen Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

KBL Solvency Score
Solvency Due Diligence

K-Bro Linen Inc's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Average D/E
Low Altman Z-Score
34/100
Solvency
Score

K-Bro Linen Inc's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

KBL Price Targets Summary
K-Bro Linen Inc

Wall Street analysts forecast KBL stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for KBL is 51.17 CAD with a low forecast of 48.48 CAD and a high forecast of 58.8 CAD.

Lowest
Price Target
48.48 CAD
38% Upside
Average
Price Target
51.17 CAD
46% Upside
Highest
Price Target
58.8 CAD
67% 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 KBL 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
What is the Intrinsic Value of one KBL stock?

The intrinsic value of one KBL stock under the Base Case scenario is 64.38 CAD.

Is KBL stock undervalued or overvalued?

Compared to the current market price of 35.11 CAD, K-Bro Linen Inc is Undervalued by 45%.

Back to Top