KORE - NYSE
KORE Group Holdings, Inc.
$9.19
+0.22%KORE Group Holdings, Inc. provides Internet of Things (IoT) services and solutions worldwide. It offers connectivity, location-based, device solutions, and managed and professional services that are used in the development and support of IoT technology for the Machine-to-Machine market. The company provides Connectivity-as-a-Service; IoT solutions and analytics to fleet tracking companies; and asset monitoring, communications, and industrial IoT services. It serves customers operating in a range of sectors, including healthcare, fleet and vehicle management, asset management, communication services, and industrial/manufacturing. The company was founded in 2002 and is headquartered in Alpharetta, Georgia.
At a Glance
Live SnapshotKORE Group Holdings, Inc. Fair Value Envelope
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
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 | $22.5M | $27.4M | $33.4M | $40.7M | $49.6M | $60.4M | $73.5M | $89.6M | $109.1M | $132.9M |
| Maintenance CapEx | -$2.4M | -$2.9M | -$3.6M | -$4.3M | -$5.3M | -$6.4M | -$7.8M | -$9.5M | -$11.6M | -$14.1M |
| Owner Earnings | $20.1M | $24.5M | $29.9M | $36.4M | $44.3M | $54.0M | $65.7M | $80.0M | $97.5M | $118.8M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $18.6M | $21.0M | $23.7M | $26.7M | $30.1M | $34.0M | $38.3M | $43.2M | $48.8M | $55.0M |
Related Guides
Continue your KORE research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.