What is Kvh Industries Inc worth?
With the base-case assumptions below, a discounted cash flow model on Kvh Industries Inc's reported free cash flow gives $8.09 per share. The share price was $7.39 on September 25, 2026, 9% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -10.0% | 10.0% | $6.22 | -16% |
| Base | -5.0% | 9.0% | $8.09 | +9% |
| Bull | 0.0% | 8.0% | $11.58 | +57% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $9.34 | $9.70 | $10.15 | $10.71 | $11.43 |
| 8.0% | $8.42 | $8.66 | $8.94 | $9.27 | $9.68 |
| 9.0% | $7.74 | $7.90 | $8.09 | $8.31 | $8.57 |
| 10.0% | $7.22 | $7.34 | $7.47 | $7.62 | $7.79 |
| 11.0% | $6.81 | $6.90 | $6.99 | $7.10 | $7.22 |
Where the presets come from
Base: years 1 to 5 grow at Kvh Industries Inc's revenue growth rate over the last 5 fiscal years (-6.9% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions