Khosla Ventures Acquisition Valuation

Q: What is the Fair Price of KVSA when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

KVSA ($10.74) is trading below our estimate of [[fair value]] ($478.27)

Is KVSA undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of KVSA when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: KVSA ($10.74) is trading below our estimate of fair value ($478.27)

Significantly Below Fair Value: KVSA is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for KVSA?

Key metric: As KVSA is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for KVSA. This is calculated by dividing KVSA's market cap by their current earnings.
What is KVSA's PE Ratio?
PE Ratio	13.8x
Earnings	US$5.39m
Market Cap	US$74.31m

KVSA key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	n/a
Enterprise Value/EBITDA	n/a
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does KVSA's PE Ratio compare to its peers?

The above table shows the PE ratio for KVSA vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	36.4x
MSSA Metal Sky Star Acquisition	59.3x	n/a	US$74.8m
CREE.F Crescera Capital Acquisition	12.2x	n/a	US$75.0m
BHAC Focus Impact BH3 Acquisition	50.3x	n/a	US$72.4m
HPLT Home Plate Acquisition	23.7x	n/a	US$76.5m
KVSA Khosla Ventures Acquisition	13.8x	n/a	US$74.3m

Price-To-Earnings vs Peers: KVSA is good value based on its Price-To-Earnings Ratio (13.8x) compared to the peer average (30.9x).

Price to Earnings Ratio vs Industry

How does KVSA's PE Ratio compare vs other companies in the US Capital Markets Industry?

23 Companies	Price / Earnings	Estimated Growth	Market Cap
ADX Adams Diversified Equity Fund	3.6x	n/a	US$2.28b
CET Central Securities	4.5x	n/a	US$1.32b
GAM General American Investors Company	4.1x	n/a	US$1.17b
MUDS Mudrick Capital Acquisition Corporation II	3.4x	n/a	US$401.64m

23 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: KVSA is good value based on its Price-To-Earnings Ratio (13.8x) compared to the US Capital Markets industry average (27.1x).

Price to Earnings Ratio vs Fair Ratio

What is KVSA's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

KVSA PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	13.8x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate KVSA's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

International Money Express

US$663.0m

Operates as an omnichannel money remittance services company in the United States, Latin America, Mexico, Central and South America, the Caribbean, Africa, and Asia.

IMXI

US$21.32

2.2%

0.09%

Investor

SEK 911.2b

A private equity firm specializing in mature, middle market, buyouts and growth capital investments.

IVSB.F

SEK 27.00

2.9%

31.6%

VEF

SEK 2.2b

A venture capital firm specializing in early venture, emerging growth and growth capital investments.

VEFF.F

SEK 0.20

n/a