As of 2024-12-14, the Intrinsic Value of Kaman Corp (KAMN) is
53.18 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
15.60%.
The range of the Intrinsic Value is 32.17 - 107.76 USD
53.18 USD
Intrinsic Value
KAMN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
32.17 - 107.76 |
53.18 |
15.6% |
| DCF (Growth 10y) |
42.72 - 126.51 |
66.24 |
44.0% |
| DCF (EBITDA 5y) |
46.26 - 65.30 |
55.36 |
20.4% |
| DCF (EBITDA 10y) |
56.77 - 86.48 |
70.38 |
53.0% |
| Fair Value |
7.06 - 7.06 |
7.06 |
-84.66% |
| P/E |
7.66 - 36.49 |
18.44 |
-59.9% |
| EV/EBITDA |
21.28 - 36.21 |
28.35 |
-38.3% |
| EPV |
3.87 - 13.06 |
8.47 |
-81.6% |
| DDM - Stable |
1.85 - 5.64 |
3.74 |
-91.9% |
| DDM - Multi |
30.92 - 60.12 |
39.76 |
-13.5% |
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 |
10.59% |
| Cost of Debt |
5.00% |
| WACC |
8.51% |