The Discounted Cash Flow (DCF) valuation of Kinaxis Inc (KXS.TO) is 11.60 CAD. With the latest stock price at 181.90 CAD, the upside of Kinaxis Inc based on DCF is -93.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.7% | 8.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 9.61 - 17.92 | 11.60 |
| Upside | -94.7% - -90.2% | -93.6% |