Intrinsic value of KLX - KLXI

Previous Close

$70.71

  Intrinsic Value

$5.97

stock screener

  Rating & Target

str. sell

-92%

Previous close

$70.71

 
Intrinsic value

$5.97

 
Up/down potential

-92%

 
Rating

str. sell

We calculate the intrinsic value of KLXI stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Shares outstanding, mln

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2017(a)
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046
   2047

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  -4.66
  17.50
  16.25
  15.13
  14.11
  13.20
  12.38
  11.64
  10.98
  10.38
  9.84
  9.36
  8.92
  8.53
  8.18
  7.86
  7.57
  7.32
  7.08
  6.88
  6.69
  6.52
  6.37
  6.23
  6.11
  6.00
  5.90
  5.81
  5.73
  5.65
  5.59
Revenue, $m
  1,494
  1,755
  2,041
  2,349
  2,681
  3,035
  3,411
  3,808
  4,226
  4,664
  5,123
  5,603
  6,103
  6,623
  7,165
  7,728
  8,314
  8,922
  9,554
  10,211
  10,894
  11,604
  12,343
  13,112
  13,913
  14,747
  15,617
  16,524
  17,470
  18,458
  19,490
Variable operating expenses, $m
 
  2,340
  2,704
  3,098
  3,521
  3,973
  4,453
  4,959
  5,493
  6,053
  6,639
  7,151
  7,789
  8,454
  9,145
  9,864
  10,611
  11,387
  12,194
  13,032
  13,904
  14,811
  15,754
  16,735
  17,758
  18,822
  19,932
  21,090
  22,298
  23,559
  24,875
Fixed operating expenses, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  1,365
  2,340
  2,704
  3,098
  3,521
  3,973
  4,453
  4,959
  5,493
  6,053
  6,639
  7,151
  7,789
  8,454
  9,145
  9,864
  10,611
  11,387
  12,194
  13,032
  13,904
  14,811
  15,754
  16,735
  17,758
  18,822
  19,932
  21,090
  22,298
  23,559
  24,875
Operating income, $m
  129
  -585
  -664
  -749
  -840
  -938
  -1,042
  -1,152
  -1,267
  -1,389
  -1,515
  -1,548
  -1,686
  -1,830
  -1,980
  -2,136
  -2,297
  -2,465
  -2,640
  -2,822
  -3,010
  -3,207
  -3,411
  -3,623
  -3,845
  -4,075
  -4,315
  -4,566
  -4,828
  -5,101
  -5,386
EBITDA, $m
  196
  -457
  -531
  -612
  -698
  -790
  -888
  -991
  -1,100
  -1,214
  -1,334
  -1,458
  -1,589
  -1,724
  -1,865
  -2,012
  -2,164
  -2,322
  -2,487
  -2,658
  -2,836
  -3,021
  -3,213
  -3,413
  -3,622
  -3,839
  -4,065
  -4,301
  -4,547
  -4,805
  -5,073
Interest expense (income), $m
  72
  72
  88
  105
  124
  144
  165
  188
  212
  237
  263
  291
  320
  350
  381
  414
  448
  483
  520
  558
  598
  639
  682
  726
  773
  821
  871
  924
  978
  1,035
  1,095
Earnings before tax, $m
  54
  -657
  -751
  -854
  -964
  -1,082
  -1,207
  -1,339
  -1,479
  -1,625
  -1,779
  -1,839
  -2,006
  -2,180
  -2,361
  -2,550
  -2,745
  -2,949
  -3,160
  -3,380
  -3,608
  -3,846
  -4,093
  -4,350
  -4,617
  -4,896
  -5,187
  -5,490
  -5,806
  -6,136
  -6,481
Tax expense, $m
  6
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Net income, $m
  48
  -657
  -751
  -854
  -964
  -1,082
  -1,207
  -1,339
  -1,479
  -1,625
  -1,779
  -1,839
  -2,006
  -2,180
  -2,361
  -2,550
  -2,745
  -2,949
  -3,160
  -3,380
  -3,608
  -3,846
  -4,093
  -4,350
  -4,617
  -4,896
  -5,187
  -5,490
  -5,806
  -6,136
  -6,481

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  277
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  3,698
  4,017
  4,670
  5,376
  6,135
  6,945
  7,805
  8,713
  9,670
  10,674
  11,724
  12,821
  13,965
  15,157
  16,396
  17,685
  19,024
  20,416
  21,862
  23,366
  24,929
  26,554
  28,245
  30,005
  31,837
  33,747
  35,737
  37,812
  39,978
  42,238
  44,599
Adjusted assets (=assets-cash), $m
  3,421
  4,017
  4,670
  5,376
  6,135
  6,945
  7,805
  8,713
  9,670
  10,674
  11,724
  12,821
  13,965
  15,157
  16,396
  17,685
  19,024
  20,416
  21,862
  23,366
  24,929
  26,554
  28,245
  30,005
  31,837
  33,747
  35,737
  37,812
  39,978
  42,238
  44,599
Revenue / Adjusted assets
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
  0.437
Average production assets, $m
  544
  639
  743
  855
  976
  1,105
  1,241
  1,386
  1,538
  1,698
  1,865
  2,039
  2,221
  2,411
  2,608
  2,813
  3,026
  3,248
  3,478
  3,717
  3,965
  4,224
  4,493
  4,773
  5,064
  5,368
  5,685
  6,015
  6,359
  6,719
  7,094
Working capital, $m
  1,703
  878
  1,020
  1,175
  1,340
  1,517
  1,705
  1,904
  2,113
  2,332
  2,562
  2,801
  3,051
  3,312
  3,583
  3,864
  4,157
  4,461
  4,777
  5,105
  5,447
  5,802
  6,171
  6,556
  6,956
  7,374
  7,808
  8,262
  8,735
  9,229
  9,745
Total debt, $m
  1,182
  1,440
  1,722
  2,027
  2,355
  2,705
  3,077
  3,469
  3,882
  4,316
  4,770
  5,244
  5,738
  6,253
  6,788
  7,345
  7,923
  8,525
  9,150
  9,799
  10,474
  11,176
  11,907
  12,667
  13,459
  14,284
  15,143
  16,040
  16,975
  17,952
  18,972
Total liabilities, $m
  1,477
  1,735
  2,017
  2,322
  2,650
  3,000
  3,372
  3,764
  4,177
  4,611
  5,065
  5,539
  6,033
  6,548
  7,083
  7,640
  8,218
  8,820
  9,445
  10,094
  10,769
  11,471
  12,202
  12,962
  13,754
  14,579
  15,438
  16,335
  17,270
  18,247
  19,267
Total equity, $m
  2,221
  2,282
  2,652
  3,054
  3,485
  3,945
  4,433
  4,949
  5,492
  6,063
  6,659
  7,283
  7,932
  8,609
  9,313
  10,045
  10,806
  11,596
  12,418
  13,272
  14,159
  15,083
  16,043
  17,043
  18,084
  19,168
  20,299
  21,477
  22,707
  23,991
  25,332
Total liabilities and equity, $m
  3,698
  4,017
  4,669
  5,376
  6,135
  6,945
  7,805
  8,713
  9,669
  10,674
  11,724
  12,822
  13,965
  15,157
  16,396
  17,685
  19,024
  20,416
  21,863
  23,366
  24,928
  26,554
  28,245
  30,005
  31,838
  33,747
  35,737
  37,812
  39,977
  42,238
  44,599
Debt-to-equity ratio
  0.532
  0.630
  0.650
  0.660
  0.680
  0.690
  0.690
  0.700
  0.710
  0.710
  0.720
  0.720
  0.720
  0.730
  0.730
  0.730
  0.730
  0.740
  0.740
  0.740
  0.740
  0.740
  0.740
  0.740
  0.740
  0.750
  0.750
  0.750
  0.750
  0.750
  0.750
Adjusted equity ratio
  0.568
  0.568
  0.568
  0.568
  0.568
  0.568
  0.568
  0.568
  0.568
  0.568
  0.568
  0.568
  0.568
  0.568
  0.568
  0.568
  0.568
  0.568
  0.568
  0.568
  0.568
  0.568
  0.568
  0.568
  0.568
  0.568
  0.568
  0.568
  0.568
  0.568
  0.568

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  48
  -657
  -751
  -854
  -964
  -1,082
  -1,207
  -1,339
  -1,479
  -1,625
  -1,779
  -1,839
  -2,006
  -2,180
  -2,361
  -2,550
  -2,745
  -2,949
  -3,160
  -3,380
  -3,608
  -3,846
  -4,093
  -4,350
  -4,617
  -4,896
  -5,187
  -5,490
  -5,806
  -6,136
  -6,481
Depreciation, amort., depletion, $m
  67
  128
  132
  137
  143
  148
  154
  161
  167
  174
  182
  90
  98
  106
  115
  124
  133
  143
  153
  164
  175
  186
  198
  210
  223
  236
  250
  265
  280
  296
  313
Funds from operations, $m
  150
  -529
  -619
  -717
  -822
  -934
  -1,053
  -1,179
  -1,312
  -1,451
  -1,597
  -1,749
  -1,908
  -2,074
  -2,246
  -2,426
  -2,612
  -2,806
  -3,007
  -3,216
  -3,433
  -3,659
  -3,895
  -4,139
  -4,394
  -4,660
  -4,936
  -5,225
  -5,526
  -5,840
  -6,168
Change in working capital, $m
  -1
  131
  143
  154
  166
  177
  188
  199
  209
  219
  230
  240
  250
  260
  271
  282
  293
  304
  316
  328
  341
  355
  369
  385
  400
  417
  435
  453
  473
  494
  516
Cash from operations, $m
  151
  -660
  -762
  -871
  -987
  -1,111
  -1,241
  -1,377
  -1,521
  -1,670
  -1,826
  -1,989
  -2,158
  -2,334
  -2,517
  -2,707
  -2,905
  -3,110
  -3,323
  -3,544
  -3,775
  -4,015
  -4,264
  -4,524
  -4,795
  -5,077
  -5,371
  -5,678
  -5,999
  -6,334
  -6,684
Maintenance CAPEX, $m
  0
  -24
  -28
  -33
  -38
  -43
  -49
  -55
  -61
  -68
  -75
  -82
  -90
  -98
  -106
  -115
  -124
  -133
  -143
  -153
  -164
  -175
  -186
  -198
  -210
  -223
  -236
  -250
  -265
  -280
  -296
New CAPEX, $m
  -36
  -95
  -104
  -112
  -121
  -129
  -137
  -145
  -152
  -160
  -167
  -175
  -182
  -189
  -197
  -205
  -213
  -221
  -230
  -239
  -249
  -259
  -269
  -280
  -292
  -304
  -317
  -330
  -344
  -360
  -375
Cash from investing activities, $m
  -256
  -119
  -132
  -145
  -159
  -172
  -186
  -200
  -213
  -228
  -242
  -257
  -272
  -287
  -303
  -320
  -337
  -354
  -373
  -392
  -413
  -434
  -455
  -478
  -502
  -527
  -553
  -580
  -609
  -640
  -671
Free cash flow, $m
  -105
  -779
  -894
  -1,016
  -1,146
  -1,282
  -1,426
  -1,577
  -1,734
  -1,898
  -2,068
  -2,246
  -2,430
  -2,622
  -2,821
  -3,027
  -3,242
  -3,464
  -3,696
  -3,937
  -4,187
  -4,448
  -4,719
  -5,002
  -5,296
  -5,604
  -5,924
  -6,259
  -6,608
  -6,974
  -7,355
Issuance/(repayment) of debt, $m
  0
  258
  282
  305
  328
  350
  371
  393
  413
  434
  454
  474
  494
  515
  535
  557
  579
  601
  625
  649
  675
  702
  730
  760
  792
  825
  860
  897
  935
  976
  1,020
Issuance/(repurchase) of shares, $m
  -43
  994
  1,122
  1,255
  1,395
  1,542
  1,695
  1,856
  2,022
  2,196
  2,375
  2,462
  2,656
  2,857
  3,065
  3,282
  3,506
  3,739
  3,982
  4,234
  4,496
  4,769
  5,053
  5,349
  5,658
  5,981
  6,317
  6,669
  7,036
  7,420
  7,822
Cash from financing (excl. dividends), $m  
  -43
  1,252
  1,404
  1,560
  1,723
  1,892
  2,066
  2,249
  2,435
  2,630
  2,829
  2,936
  3,150
  3,372
  3,600
  3,839
  4,085
  4,340
  4,607
  4,883
  5,171
  5,471
  5,783
  6,109
  6,450
  6,806
  7,177
  7,566
  7,971
  8,396
  8,842
Total cash flow (excl. dividends), $m
  -151
  474
  510
  544
  577
  609
  641
  672
  702
  731
  761
  691
  720
  750
  780
  811
  843
  876
  910
  946
  984
  1,023
  1,064
  1,108
  1,154
  1,202
  1,253
  1,306
  1,363
  1,423
  1,486
Retained Cash Flow (-), $m
  -18
  -994
  -1,122
  -1,255
  -1,395
  -1,542
  -1,695
  -1,856
  -2,022
  -2,196
  -2,375
  -2,462
  -2,656
  -2,857
  -3,065
  -3,282
  -3,506
  -3,739
  -3,982
  -4,234
  -4,496
  -4,769
  -5,053
  -5,349
  -5,658
  -5,981
  -6,317
  -6,669
  -7,036
  -7,420
  -7,822
Prev. year cash balance distribution, $m
 
  277
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  -243
  -612
  -711
  -818
  -933
  -1,055
  -1,184
  -1,321
  -1,464
  -1,615
  -1,772
  -1,936
  -2,107
  -2,285
  -2,470
  -2,663
  -2,863
  -3,071
  -3,287
  -3,512
  -3,746
  -3,989
  -4,241
  -4,505
  -4,779
  -5,065
  -5,362
  -5,673
  -5,997
  -6,336
Discount rate, %
 
  6.50
  6.83
  7.17
  7.52
  7.90
  8.30
  8.71
  9.15
  9.60
  10.08
  10.59
  11.12
  11.67
  12.26
  12.87
  13.51
  14.19
  14.90
  15.64
  16.43
  17.25
  18.11
  19.01
  19.96
  20.96
  22.01
  23.11
  24.27
  25.48
  26.75
PV of cash for distribution, $m
 
  -228
  -536
  -578
  -612
  -638
  -654
  -660
  -656
  -641
  -618
  -586
  -546
  -502
  -453
  -402
  -350
  -300
  -252
  -208
  -168
  -133
  -102
  -77
  -57
  -41
  -29
  -20
  -13
  -8
  -5
Current shareholders' claim on cash, %
  100
  76.1
  58.5
  45.4
  35.4
  27.9
  22.1
  17.6
  14.1
  11.3
  9.1
  7.4
  6.1
  5.0
  4.1
  3.4
  2.8
  2.3
  1.9
  1.6
  1.3
  1.1
  0.9
  0.7
  0.6
  0.5
  0.4
  0.4
  0.3
  0.2
  0.2

KLX Inc. (KLX) is the distributor and service provider of aerospace fasteners and consumables. The Company offers ranges of aerospace hardware and consumables and inventory management services across the world. The Company operates through two segments: Aerospace Solutions Group (ASG) and Energy Services Group (ESG). The Company's ASG segment service offerings include inventory management and replenishment, creative and differential supply chain solutions, such as third-party logistics programs, special packaging and bar-coding, parts kitting, quality assurance testing and a range of purchasing assistance programs, plus the electronic data interchange capability. The Company's ESG segment products and services include onshore completion services, wireline services, fishing services and tools, down-hole completion and production services, pressure control, accommodations and related surface rental equipment, and remanufacturing shops.

FINANCIAL RATIOS  of  KLX (KLXI)

Valuation Ratios
P/E Ratio 76.6
Price to Sales 2.5
Price to Book 1.7
Price to Tangible Book
Price to Cash Flow 24.4
Price to Free Cash Flow 32
Growth Rates
Sales Growth Rate -4.7%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate -72.5%
Cap. Spend. - 3 Yr. Gr. Rate 4.4%
Financial Strength
Quick Ratio NaN
Current Ratio 0.2
LT Debt to Equity 53.2%
Total Debt to Equity 53.2%
Interest Coverage 2
Management Effectiveness
Return On Assets 3%
Ret/ On Assets - 3 Yr. Avg. -1%
Return On Total Capital 1.4%
Ret/ On T. Cap. - 3 Yr. Avg. -2.2%
Return On Equity 2.2%
Return On Equity - 3 Yr. Avg. -3.5%
Asset Turnover 0.4
Profitability Ratios
Gross Margin 24.6%
Gross Margin - 3 Yr. Avg. 25.8%
EBITDA Margin 12.9%
EBITDA Margin - 3 Yr. Avg. 0.5%
Operating Margin 8.6%
Oper. Margin - 3 Yr. Avg. -3.7%
Pre-Tax Margin 3.6%
Pre-Tax Margin - 3 Yr. Avg. -7.1%
Net Profit Margin 3.2%
Net Profit Margin - 3 Yr. Avg. -5.4%
Effective Tax Rate 11.1%
Eff/ Tax Rate - 3 Yr. Avg. 37.4%
Payout Ratio 0%

KLXI stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the KLXI stock intrinsic value calculation we used $1494 million for the last fiscal year's total revenue generated by KLX. The default revenue input number comes from 2017 income statement of KLX. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our KLXI stock valuation model: a) initial revenue growth rate of 17.5% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 6.5%, whose default value for KLXI is calculated based on our internal credit rating of KLX, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of KLX.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of KLXI stock the variable cost ratio is equal to 134.3%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for KLXI stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 6.1% for KLX.

Corporate tax rate of 27% is the nominal tax rate for KLX. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the KLXI stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for KLXI are equal to 36.4%.

Life of production assets of 22.7 years is the average useful life of capital assets used in KLX operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for KLXI is equal to 50%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $2221 million for KLX - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 51.282 million for KLX is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of KLX at the current share price and the inputted number of shares is $3.6 billion.

RELATED COMPANIES Price Int.Val. Rating
HON Honeywell Inte 159.07 134.30  hold
WAIR Wesco Aircraft 7.65 7.98  hold
AVT Avnet 41.75 32.99  hold
LAWS Lawson Product 24.90 1.86  str.sell
MSM MSC Industrial 94.75 65.36  sell
GWW W.W. Grainger 235.67 177.65  sell
FAST Fastenal 55.59 31.79  sell
HEI Heico 97.10 92.63  hold
HEES H&E Equipment 40.82 14.05  str.sell

COMPANY NEWS

▶ Here's Why KLX Is Probably Going Private   [Jan-05-18 07:47AM  Motley Fool]
▶ KLX Clears Key Benchmark, Hitting 90-Plus RS Rating   [03:00AM  Investor's Business Daily]
▶ Kohl's and Sucampo climb while Apple and Qorvo stumble   [Dec-26-17 07:46PM  Associated Press]
▶ KLX, Inc. Value Analysis (NASDAQ:KLXI) : December 7, 2017   [Dec-07-17 02:55PM  Capital Cube]
▶ KLX, Inc. to Host Earnings Call   [07:00AM  ACCESSWIRE]
▶ KLX beats 3Q profit forecasts   [05:03AM  Associated Press]
▶ Estimating The Intrinsic Value Of KLX Inc (KLXI)   [Dec-05-17 05:05PM  Simply Wall St.]
▶ Should You Buy KLX Inc (KLXI) At $54.71?   [Nov-20-17 02:15PM  Simply Wall St.]
▶ ETFs with exposure to KLX, Inc. : October 10, 2017   [Oct-10-17 11:35AM  Capital Cube]
▶ Gabelli & Companys Aerospace & Defense Conference   [Sep-05-17 09:11AM  Business Wire]
▶ ETFs with exposure to KLX, Inc. : August 31, 2017   [Aug-31-17 07:10PM  Capital Cube]
▶ Gabelli & Companys Aerospace & Defense Conference   [Aug-24-17 07:00AM  Business Wire]
▶ KLX misses 2Q profit forecasts   [08:32PM  Associated Press]
▶ 9 Stocks First Eagle Continues to Buy   [Aug-22-17 05:24PM  GuruFocus.com]
▶ Breakout Watch: Aerospace Stock With 158% Growth Up Ahead Of Earnings   [Aug-08-17 03:28AM  Investor's Business Daily]
▶ 3 Under-the-Radar Defense Plays   [Jul-13-17 12:56PM  Investopedia]
▶ Why KLX Inc. (KLI) Stock Might be a Great Pick   [Jul-06-17 08:37AM  Zacks]
▶ Why KLX (KLXI) Could Shock the Market Soon   [Jul-05-17 09:00AM  Zacks]
▶ ETFs with exposure to KLX, Inc. : June 12, 2017   [Jun-12-17 02:11PM  Capital Cube]
▶ ETFs with exposure to KLX, Inc. : May 31, 2017   [May-31-17 12:38PM  Capital Cube]
▶ KLX beats 1Q profit forecasts   [May-24-17 05:01AM  Associated Press]
▶ 5 Earnings Short-Squeeze Plays: Tiffany, Best Buy and More   [May-22-17 01:21PM  TheStreet.com]
▶ ETFs with exposure to KLX, Inc. : May 2, 2017   [May-02-17 04:14PM  Capital Cube]
▶ ETFs with exposure to KLX, Inc. : April 19, 2017   [Apr-19-17 02:25PM  Capital Cube]
▶ KLX Inc. Announces Filing of Extension for Form 10-K   [Apr-04-17 06:30AM  GlobeNewswire]
▶ KLX beats 4Q profit forecasts   [05:10AM  Associated Press]
▶ 5 Small-cap Stocks Billionaires Are Piling Into   [Nov-30-16 02:02PM  at Insider Monkey]
Financial statements of KLXI
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2018. All rigths reserved.