Klarna Group plc (KLAR) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Klarna Group plc (US:KLAR), trading at 19.00. In 2025, Klarna Group plc generated $3.51 Billion in revenue and -$1.03 Billion in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Klarna Group plc is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 19.00
- Recent Revenue (2025): $3.51 Billion
- Free Cash Flow (2025): -$1.03 Billion
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.