Kimberly-Clark Corporation

Kimberly-Clark Corporation

KMBยทNYSE

$102.37

-0.85%
Consumer DefensiveHousehold & Personal Products

Kimberly-Clark Corporation, together with its subsidiaries, manufactures and markets personal care and consumer tissue products worldwide. It operates through three segments: Personal Care, Consumer Tissue, and K-C Professional. The Personal Care segment offers disposable diapers, swimpants, training and youth pants, baby wipes, feminine and incontinence care products, and other related products under the Huggies, Pull-Ups, Little Swimmers, GoodNites, DryNites, Sweety, Kotex, U by Kotex, Intimus, Depend, Plenitud, Softex, Poise, and other brand names. The Consumer Tissue segment provides facial and bathroom tissues, paper towels, napkins, and related products under the Kleenex, Scott, Cottonelle, Viva, Andrex, Scottex, Neve, and other brand names. The K-C Professional segment offers wipers, tissues, towels, apparel, soaps, and sanitizers under the Kleenex, Scott, WypAll, Kimtech, and KleenGuard brands. The company sells household use products directly to supermarkets, mass merchandisers, drugstores, warehouse clubs, variety and department stores, and other retail outlets, as well as through other distributors and e-commerce; and away-from-home use products directly to manufacturing, lodging, office building, food service, and public facilities, as well as through distributors and e-commerce. Kimberly-Clark Corporation was founded in 1872 and is headquartered in Dallas, Texas.

At a Glance

Live Snapshot
Market Cap$33.97B
EPS7.5800
P/E Ratio17.35
Earnings Date01/27/2026
Kimberly-Clark Corporation

Kimberly-Clark Corporation Fair Value Envelope

KMB ยท NYSE

Our analysis suggests that KMB has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $102.37, this represents a potential HIDDEN relative to our calculated worth for Kimberly-Clark Corporation.

Intrinsic Value
Current Price: $102.37

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$22.3B
+ Cash & Equivalents$1.0B
Firm Value$23.3B
- Debt$7.9B
Equity Value$15.4B
/ Shares Outstanding331,858,421B
DCF Value$46
OVERVALUED BY 55%

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
$2.9B
$2.7B
$2.4B
$2.2B
$2.0B
$1.8B
$1.6B
$1.5B
$1.3B
$1.2B
Maintenance CapEx
-$130.5M
-$118.2M
-$107.0M
-$96.8M
-$87.7M
-$79.4M
-$71.8M
-$65.0M
-$58.9M
-$53.3M
Owner Earnings
$2.8B
$2.5B
$2.3B
$2.1B
$1.9B
$1.7B
$1.5B
$1.4B
$1.3B
$1.1B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$2.6B
$2.2B
$1.8B
$1.5B
$1.3B
$1.1B
$898.2M
$752.9M
$631.1M
$529.0M
Terminal Value represents 40.4% of Enterprise Value