KEWAUNEE SCIENTIFIC CORP /DE/ (KEQU)
Laboratory Apparatus & Furniture · Healthcare · $107M
Intrinsic Value (Consensus)
$53.35
Current Price
$37.50
Margin of Safety
+42.3%
42.3% Below Intrinsic Value
Value: $53
Price: $38
Valuation Model Estimates
Current Price: $37.50
DCF (Discounted Cash Flow)
$55.59
Graham Number
$44.02
Earnings Power Value
$37.18
Relative Value (P/E)
$76.60
Dividend Discount Model
$1.33
Consensus Value
$53.35
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
79
Profitability
22/25
Strength
22/25
Valuation
22/25
Growth
13/25
Financial Health Signals
High free cash flow yield (11.7%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $3.83
- EPS (Forward)
- $3.91
- Book Value
- $22.49
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 17.7%
- Debt/Equity
- 58%
- Revenue Growth
- 18.0%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.1%
- Beta
- 1.00
Similar Stocks (Healthcare)
ABEOAbeona Therapeutics ...
$37.06+300%
ABUSArbutus Biopharma Co...
$18.93+300%
ADVBAdvanced Biomed Inc....
$26.66+300%
AGENAgenus Inc.
$20.19+300%
ATRAAtara Biotherapeutic...
$41.43+300%
Data last updated: 2026-06-16
Source: Yahoo Finance