Kimball Electronics, Inc.

Kimball Electronics, Inc.

KEยทNASDAQ

$25.95

-3.0%
IndustrialsElectrical Equipment & Parts

Kimball Electronics, Inc. provides contract electronics manufacturing services and diversified manufacturing services to customers in the automotive, medical, industrial, and public safety end markets. The company's manufacturing services include design services and support, supply chain services and support, and rapid prototyping and product introduction support services, as well as product design, and process validation and qualification services. Its manufacturing services also comprise industrialization and automation of manufacturing processes; reliability testing, including testing of products under a series of environmental conditions; production and testing of printed circuit board assemblies; assembly, production, and packaging of medical devices and disposables, and other non-electronic products; drug delivery devices and solutions with and without electronics; design engineering and manufacturing of automation equipment, test and inspection equipment, and precision molded plastics; software design services; and product life cycle management services. The company operates in the United States, China, Mexico, Poland, Romania, Thailand, and Vietnam. Kimball Electronics, Inc. was founded in 1961 and is headquartered in Jasper, Indiana.

At a Glance

Live Snapshot
Market Cap$624.07M
EPS0.6800
P/E Ratio38.16
Earnings Date08/12/2026
Kimball Electronics, Inc.

Kimball Electronics, Inc. Fair Value Envelope

KE ยท NASDAQ

Our analysis suggests that KE has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $25.95, this represents a potential HIDDEN relative to our calculated worth for Kimball Electronics, Inc..

Intrinsic Value
Current Price: $25.95

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$1,611.9B
+ Cash & Equivalents$88.8M
Firm Value$1,612.0B
- Debt$147.1M
Equity Value$1,611.8B
/ Shares Outstanding24,340,727B
DCF Value$66.2K
UNDERVALUED BY 255080%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$367.9M
$735.7M
$1.5B
$2.9B
$5.9B
$11.8B
$23.5B
$47.1B
$94.2B
$188.4B
Maintenance CapEx
-$13.3M
-$26.6M
-$53.2M
-$106.5M
-$213.0M
-$425.9M
-$851.9M
-$1.7B
-$3.4B
-$6.8B
Owner Earnings
$354.6M
$709.1M
$1.4B
$2.8B
$5.7B
$11.3B
$22.7B
$45.4B
$90.8B
$181.5B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$328.3M
$608.0M
$1.1B
$2.1B
$3.9B
$7.1B
$13.2B
$24.5B
$45.4B
$84.1B
Terminal Value represents 88.7% of Enterprise Value