The Discounted Cash Flow (DCF) valuation of Kinaxis Inc (KXS.TO) is 6.42 CAD. With the latest stock price at 153.25 CAD, the upside of Kinaxis Inc based on DCF is -95.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.4% | 8.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 5.28 - 10.32 | 6.42 |
| Upside | -96.6% - -93.3% | -95.8% |