The Discounted Cash Flow (DCF) valuation of Kinaxis Inc (KXS.TO) is 11.37 CAD. With the latest stock price at 167.46 CAD, the upside of Kinaxis Inc based on DCF is -93.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.3% | 8.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 9.65 - 16.95 | 11.37 |
| Upside | -94.2% - -89.9% | -93.2% |