KEWAUNEE SCIENTIFIC CORP /DE/ (KEQU)
Laboratory Apparatus & Furniture · Healthcare · $220M
Intrinsic Value (Consensus)
$53.35
Current Price
$76.60
Margin of Safety
-30.4%
30.4% Above Intrinsic Value
Value: $53
Price: $77
Valuation Model Estimates
Current Price: $76.60
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance