Knowles Corporation

Knowles Corporation

KNยทNYSE

$38.69

-0.10%
TechnologyCommunication Equipment

Knowles Corporation offers micro-acoustic microphones and balanced armature speakers, audio solutions, high performance capacitors, and radio frequency products for the consumer electronics, medtech, defense, electric vehicle, industrial, and communications markets. It operates in two segments, Audio and Precision Devices (PD). The Audio segment designs and manufactures audio products, including microphones, balanced armature speakers, and audio processors used in applications that serve the mobile, hearing health, True Wireless Stereo, Internet of Things, and computing markets. The PD segment is involved in the design and delivery of high-performance capacitor products and RF solutions that are used in applications, such as power supplies and medical implants, satellite communications, and radar systems, as well as for communications equipment. The company sells its products directly to original equipment manufacturers and to their contract manufacturers and suppliers, as well as through distributors. It has operations in Asia, the United States, Europe, other Americas, and internationally. The company was founded in 1946 and is headquartered in Itasca, Illinois.

At a Glance

Live Snapshot
Market Cap$3.31B
EPS0.5100
P/E Ratio75.86
Earnings Date07/23/2026
Knowles Corporation

Knowles Corporation Fair Value Envelope

KN ยท NYSE

Our analysis suggests that KN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $38.69, this represents a potential HIDDEN relative to our calculated worth for Knowles Corporation.

Intrinsic Value
Current Price: $38.69

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$222.8M
+ Cash & Equivalents$54.2M
Firm Value$277.0M
- Debt$150.3M
Equity Value$126.7M
/ Shares Outstanding85,174,953B
DCF Value$1
OVERVALUED BY 96%

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
$80.1M
$56.3M
$39.6M
$27.8M
$19.6M
$13.8M
$9.7M
$6.8M
$4.8M
$3.4M
Maintenance CapEx
-$4.5M
-$3.2M
-$2.2M
-$1.6M
-$1.1M
-$775.0K
-$544.8K
-$383.0K
-$269.3K
-$189.3K
Owner Earnings
$75.6M
$53.2M
$37.4M
$26.3M
$18.5M
$13.0M
$9.1M
$6.4M
$4.5M
$3.2M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$70.0M
$45.6M
$29.7M
$19.3M
$12.6M
$8.2M
$5.3M
$3.5M
$2.3M
$1.5M
Terminal Value represents 11.2% of Enterprise Value