As of 2026-06-19, the Intrinsic Value of Klaviyo Inc (KVYO) is 2.06 USD. This KVYO valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 13.46 USD, the upside of Klaviyo Inc is -84.70%.
The range of the Intrinsic Value is 2.08 - 2.03 USD
Based on its market price of 13.46 USD and our intrinsic valuation, Klaviyo Inc (KVYO) is overvalued by 84.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (4.34) - (0.32) | (1.52) | -111.3% |
| DCF (Growth 10y) | 2.08 - 2.03 | 2.06 | -84.7% |
| DCF (EBITDA 5y) | 3.17 - 3.52 | 3.38 | -74.9% |
| DCF (EBITDA 10y) | 5.55 - 7.22 | 6.49 | -51.8% |
| Fair Value | -0.14 - -0.14 | -0.14 | -101.07% |
| P/E | (0.44) - (0.59) | (0.53) | -103.9% |
| EV/EBITDA | 2.31 - 2.09 | 2.18 | -83.8% |
| EPV | (2.64) - (3.81) | (3.22) | -123.9% |
| DDM - Stable | (0.20) - (0.50) | (0.35) | -102.6% |
| DDM - Multi | 1.36 - 2.77 | 1.83 | -86.4% |
| Market Cap (mil) | 4,028.31 |
| Beta | 0.45 |
| Outstanding shares (mil) | 299.28 |
| Enterprise Value (mil) | 3,043.72 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.68% |
| Cost of Debt | 5.00% |
| WACC | 8.31% |