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

-58.20 %
Upside

What is the intrinsic value of KAMN?

As of 2025-07-07, the Intrinsic Value of Kaman Corp (KAMN) is 19.24 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 -58.20%.

The range of the Intrinsic Value is 10.17 - 37.99 USD

Is KAMN undervalued or overvalued?

Based on its market price of 45.99 USD and our intrinsic valuation, Kaman Corp (KAMN) is overvalued by 58.20%.

45.99 USD
Stock Price
19.24 USD
Intrinsic Value
Intrinsic Value Details

KAMN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 10.17 - 37.99 19.24 -58.2%
DCF (Growth 10y) 12.80 - 39.11 21.48 -53.3%
DCF (EBITDA 5y) 24.34 - 41.10 32.61 -29.1%
DCF (EBITDA 10y) 24.88 - 44.25 34.00 -26.1%
Fair Value 7.06 - 7.06 7.06 -84.66%
P/E 7.21 - 14.66 10.40 -77.4%
EV/EBITDA 16.85 - 41.60 27.02 -41.2%
EPV 2.64 - 8.95 5.80 -87.4%
DDM - Stable 1.72 - 4.22 2.97 -93.5%
DDM - Multi 14.30 - 22.76 17.26 -62.5%

KAMN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,302.90
Beta 1.44
Outstanding shares (mil) 28.33
Enterprise Value (mil) 1,826.06
Market risk premium 4.60%
Cost of Equity 11.64%
Cost of Debt 5.00%
WACC 9.24%