KAMN
Kaman Corp
Price:  
45.99 
USD
Volume:  
1,172,096.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KAMN Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of Kaman Corp (KAMN) is 48.14 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 %.

The range of the Intrinsic Value is 26.21 - 119.73 USD

45.99 USD
Stock Price
48.14 USD
Intrinsic Value
Intrinsic Value Details

KAMN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 26.21 - 119.73 48.14 4.7%
DCF (Growth 10y) 29.67 - 118.49 50.66 10.1%
DCF (EBITDA 5y) 25.50 - 41.23 31.23 -32.1%
DCF (EBITDA 10y) 30.87 - 49.96 38.08 -17.2%
Fair Value 7.06 - 7.06 7.06 -84.66%
P/E 6.82 - 16.90 10.53 -77.1%
EV/EBITDA 12.32 - 36.00 23.74 -48.4%
EPV 9.52 - 17.62 13.57 -70.5%
DDM - Stable 2.71 - 9.30 6.00 -86.9%
DDM - Multi 20.44 - 44.68 27.11 -41.0%

KAMN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,302.90
Beta 1.44
Outstanding shares (mil) 28.33
Enterprise Value (mil) 1,826.05
Market risk premium 4.60%
Cost of Equity 8.52%
Cost of Debt 5.00%
WACC 7.06%