As of 2025-07-20, the Intrinsic Value of Kaman Corp (KAMN) is 19.77 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 -57.00%.
The range of the Intrinsic Value is 11.05 - 36.99 USD
Based on its market price of 45.99 USD and our intrinsic valuation, Kaman Corp (KAMN) is overvalued by 57.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.05 - 36.99 | 19.77 | -57.0% |
| DCF (Growth 10y) | 13.77 - 38.10 | 22.05 | -52.1% |
| DCF (EBITDA 5y) | 24.83 - 42.41 | 34.14 | -25.8% |
| DCF (EBITDA 10y) | 25.72 - 45.20 | 35.47 | -22.9% |
| Fair Value | 7.06 - 7.06 | 7.06 | -84.66% |
| P/E | 7.24 - 15.08 | 10.31 | -77.6% |
| EV/EBITDA | 16.56 - 43.39 | 26.83 | -41.7% |
| EPV | 3.15 - 8.70 | 5.93 | -87.1% |
| DDM - Stable | 1.77 - 4.15 | 2.96 | -93.6% |
| DDM - Multi | 14.66 - 22.44 | 17.47 | -62.0% |
| 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 | 11.68% |
| Cost of Debt | 5.00% |
| WACC | 9.27% |