As of 2024-12-15, the Intrinsic Value of Kadant Inc (KAI) is
322.29 USD. This KAI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 369.94 USD, the upside of Kadant Inc is
-12.90%.
The range of the Intrinsic Value is 234.46 - 518.47 USD
322.29 USD
Intrinsic Value
KAI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
234.46 - 518.47 |
322.29 |
-12.9% |
| DCF (Growth 10y) |
299.17 - 622.01 |
399.81 |
8.1% |
| DCF (EBITDA 5y) |
326.85 - 428.92 |
381.67 |
3.2% |
| DCF (EBITDA 10y) |
387.07 - 532.92 |
460.46 |
24.5% |
| Fair Value |
164.99 - 164.99 |
164.99 |
-55.40% |
| P/E |
308.32 - 377.66 |
338.32 |
-8.5% |
| EV/EBITDA |
209.50 - 290.95 |
255.03 |
-31.1% |
| EPV |
92.65 - 122.78 |
107.72 |
-70.9% |
| DDM - Stable |
87.00 - 246.50 |
166.75 |
-54.9% |
| DDM - Multi |
199.31 - 433.77 |
272.55 |
-26.3% |
KAI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,346.80 |
| Beta |
1.60 |
| Outstanding shares (mil) |
11.75 |
| Enterprise Value (mil) |
4,583.49 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.72% |
| Cost of Debt |
4.28% |
| WACC |
9.56% |