Knowles Cor (KN) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Knowles Cor (US:KN), trading at 36.08. In 2025, Knowles Cor generated $593.20 Million in revenue and $81.90 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Knowles Cor is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 36.08
- Recent Revenue (2025): $593.20 Million
- Free Cash Flow (2025): $81.90 Million
- 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.