KAI
Kadant Inc
Price:  
302.12 
USD
Volume:  
141,080.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KAI Intrinsic Value

0.60 %
Upside

What is the intrinsic value of KAI?

As of 2025-06-21, the Intrinsic Value of Kadant Inc (KAI) is 304.02 USD. This KAI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 302.12 USD, the upside of Kadant Inc is 0.60%.

The range of the Intrinsic Value is 223.03 - 484.04 USD

Is KAI undervalued or overvalued?

Based on its market price of 302.12 USD and our intrinsic valuation, Kadant Inc (KAI) is undervalued by 0.60%.

302.12 USD
Stock Price
304.02 USD
Intrinsic Value
Intrinsic Value Details

KAI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 223.03 - 484.04 304.02 0.6%
DCF (Growth 10y) 286.08 - 587.23 380.27 25.9%
DCF (EBITDA 5y) 246.71 - 322.80 265.18 -12.2%
DCF (EBITDA 10y) 307.73 - 416.30 340.24 12.6%
Fair Value 177.49 - 177.49 177.49 -41.25%
P/E 240.86 - 296.74 268.69 -11.1%
EV/EBITDA 178.21 - 244.35 206.55 -31.6%
EPV 110.36 - 141.87 126.12 -58.3%
DDM - Stable 83.85 - 228.54 156.19 -48.3%
DDM - Multi 167.45 - 352.13 226.70 -25.0%

KAI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,558.97
Beta 1.34
Outstanding shares (mil) 11.78
Enterprise Value (mil) 3,742.04
Market risk premium 4.60%
Cost of Equity 9.79%
Cost of Debt 5.63%
WACC 9.37%