Valuation models
price $107.94 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused74.01 – 144.8099.329% overvaluedDCF · Perpetuity growth · 10y73.35 – 143.0298.2410% overvaluedDCF · EBITDA exit · 5y102.28 – 113.07107.53at modelDCF · EBITDA exit · 10y95.87 – 115.26105.093% overvaluedP/E · peers112.63 – 214.80199.0746% undervaluedP/E · own history118.88 – 166.48149.7428% undervaluedPEG—90.9119% overvaluedEV/EBITDA · peers99.06 – 168.37127.3515% undervaluedEV/Revenue · peers52.81 – 199.28128.4816% undervaluedEarnings power value40.38 – 76.4354.2599% overvaluedDividend discount82.12 – 252.49129.1516% undervaluedWall St. consensus target—115.507% belowCost of capital (WACC)—6.51%—
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
99.32
Kimberly-Clark closed at $107.94 — overvalued by 9% vs model.
74.01the model's range144.80
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
54.25 – 199.07
Wall St. target
115.50 7% below
Above model, 1y
2 of 30 days
How it is valued
Valued asMature & stable
Revenue declining (~-8% recent)Moderate margins (12% net margin)Strong dividend yieldHighly cyclical earningsHigh leverage (D/E 4.9x)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.