KAI
Kadant Inc
Price:  
281.34 
USD
Volume:  
70,045.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KAI Intrinsic Value

%
Upside

As of 2024-06-17, the Intrinsic Value of Kadant Inc (KAI) is 320.78 USD. This KAI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 281.34 USD, the upside of Kadant Inc is %.

The range of the Intrinsic Value is 234.04 - 511.96 USD

281.34 USD
Stock Price
320.78 USD
Intrinsic Value
Intrinsic Value Details

KAI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 234.04 - 511.96 320.78 14.0%
DCF (Growth 10y) 326.21 - 681.67 438.04 55.7%
DCF (EBITDA 5y) 294.04 - 420.19 355.58 26.4%
DCF (EBITDA 10y) 375.62 - 556.40 459.92 63.5%
Fair Value 161.86 - 161.86 161.86 -42.47%
P/E 254.93 - 299.73 272.41 -3.2%
EV/EBITDA 163.09 - 227.24 196.58 -30.1%
EPV 99.52 - 137.59 118.56 -57.9%
DDM - Stable 80.25 - 224.80 152.52 -45.8%
DDM - Multi 205.05 - 448.20 281.59 0.1%

KAI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,302.93
Beta 1.36
Outstanding shares (mil) 11.74
Enterprise Value (mil) 3,530.33
Market risk premium 4.60%
Cost of Equity 9.11%
Cost of Debt 4.31%
WACC 8.92%