KAMN
Kaman Corp
Price:  
45.99 
USD
Volume:  
1,172,100.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KAMN Intrinsic Value

14.50 %
Upside

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

45.99 USD
Stock Price
52.66 USD
Intrinsic Value
Intrinsic Value Details

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%