
Kratos Defense and Security Solutions Inc
NASDAQ:KTOS

Intrinsic Value
The intrinsic value of one
KTOS
stock under the Base Case scenario is
19.97
USD.
Compared to the current market price of 31.64 USD,
Kratos Defense and Security Solutions Inc
is
Overvalued by 37%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Kratos Defense and Security Solutions Inc
Fundamental Analysis



Revenue & Expenses Breakdown
Kratos Defense and Security Solutions Inc
Balance Sheet Decomposition
Kratos Defense and Security Solutions Inc
Current Assets | 872.1m |
Cash & Short-Term Investments | 329.3m |
Receivables | 323.8m |
Other Current Assets | 219m |
Non-Current Assets | 1.1B |
PP&E | 325.8m |
Intangibles | 622.7m |
Other Non-Current Assets | 130.3m |
Free Cash Flow Analysis
Kratos Defense and Security Solutions Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Kratos Defense and Security Solutions Inc
Revenue
|
1.1B
USD
|
Cost of Revenue
|
-849.1m
USD
|
Gross Profit
|
287.2m
USD
|
Operating Expenses
|
-254.3m
USD
|
Operating Income
|
32.9m
USD
|
Other Expenses
|
-16.6m
USD
|
Net Income
|
16.3m
USD
|
KTOS Profitability Score
Profitability Due Diligence
Kratos Defense and Security Solutions Inc's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Score
Kratos Defense and Security Solutions Inc's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
KTOS Solvency Score
Solvency Due Diligence
Kratos Defense and Security Solutions Inc's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

Score
Kratos Defense and Security Solutions Inc's solvency score is 64/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KTOS Price Targets Summary
Kratos Defense and Security Solutions Inc
According to Wall Street analysts, the average 1-year price target for
KTOS
is 33.29 USD
with a low forecast of 22.22 USD and a high forecast of 42 USD.
Dividends
Current shareholder yield for KTOS is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
KTOS
stock under the Base Case scenario is
19.97
USD.
Compared to the current market price of 31.64 USD,
Kratos Defense and Security Solutions Inc
is
Overvalued by 37%.