What is World Kinect Corp worth?
With the base-case assumptions below, a discounted cash flow model on World Kinect Corp's reported free cash flow gives $106.78 per share. The share price was $35.83 on November 9, 2026, 66% 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 | 7.5% | 10.0% | $62.89 | +76% |
| Base | 12.5% | 9.0% | $106.78 | +198% |
| Bull | 17.5% | 8.0% | $194.22 | +442% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $140.35 | $150.76 | $163.47 | $179.37 | $199.80 |
| 8.0% | $115.18 | $121.93 | $129.90 | $139.47 | $151.16 |
| 9.0% | $96.84 | $101.46 | $106.78 | $112.99 | $120.33 |
| 10.0% | $82.92 | $86.20 | $89.92 | $94.17 | $99.07 |
| 11.0% | $72.01 | $74.41 | $77.10 | $80.13 | $83.55 |
Where the presets come from
Base: years 1 to 5 grow at World Kinect Corp's revenue growth rate over the last 5 fiscal years (12.6% 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