As of 2025-02-17, the Intrinsic Value of Kaman Corp (KAMN) is
52.66 USD. This KAMN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 45.99 USD, the upside of Kaman Corp is
14.50%.
The range of the Intrinsic Value is 34.58 - 92.03 USD
52.66 USD
Intrinsic Value
KAMN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
34.58 - 92.03 |
52.66 |
14.5% |
DCF (Growth 10y) |
45.76 - 108.29 |
65.61 |
42.7% |
DCF (EBITDA 5y) |
47.03 - 69.53 |
57.07 |
24.1% |
DCF (EBITDA 10y) |
58.59 - 88.86 |
71.89 |
56.3% |
Fair Value |
7.06 - 7.06 |
7.06 |
-84.66% |
P/E |
7.25 - 34.84 |
18.15 |
-60.5% |
EV/EBITDA |
21.42 - 38.31 |
30.15 |
-34.5% |
EPV |
4.68 - 11.26 |
7.97 |
-82.7% |
DDM - Stable |
1.94 - 4.96 |
3.45 |
-92.5% |
DDM - Multi |
32.18 - 53.76 |
39.52 |
-14.1% |
KAMN Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
1,302.90 |
Beta |
1.44 |
Outstanding shares (mil) |
28.33 |
Enterprise Value (mil) |
1,826.06 |
Market risk premium |
4.60% |
Cost of Equity |
10.67% |
Cost of Debt |
5.00% |
WACC |
8.56% |