KIMBERLY CLARK CORP (KMB)
Converted Paper & Paperboard Prods (No Contaners/Boxes) · Materials · $34.6B
Intrinsic Value (Consensus)
$171.28
Current Price
$104.28
Margin of Safety
+64.3%
64.3% Below Intrinsic Value
Value: $171
Price: $104
Valuation Model Estimates
Current Price: $104.28
DCF (Discounted Cash Flow)
$333.51
Graham Number
$24.86
Earnings Power Value
$58.93
Relative Value (P/E)
$121.40
Dividend Discount Model
$426.67
Consensus Value
$171.28
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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
A
81
Profitability
25/25
Strength
12/25
Valuation
22/25
Growth
22/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 493% (above 200% is risky)
Strong profitability — ROE of 135% (above 20% is excellent)
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $6.07
- EPS (Forward)
- $7.28
- Book Value
- $4.53
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 134.6%
- Debt/Equity
- 493%
- Revenue Growth
- 296.3%
- Earnings Growth
- 20.0%
- Dividend Yield
- 1.1%
- Beta
- 1.00
Similar Stocks (Materials)
SONSONOCO PRODUCTS CO
$146.17+185.4%
LEGLEGGETT & PLATT INC
$24.64+127.1%
GPKGRAPHIC PACKAGING HO...
$23.49+112.2%
ETDETHAN ALLEN INTERIOR...
$28.53+35.3%
TGTREDEGAR CORP
$10.41+34.7%
Data last updated: 2026-06-16
Source: Yahoo Finance