As of 2025-05-12, the Intrinsic Value of Kinaxis Inc (KXS.TO) is 11.91 CAD. This KXS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 192.44 CAD, the upside of Kinaxis Inc is -93.80%.
The range of the Intrinsic Value is 8.60 - 23.18 CAD
Based on its market price of 192.44 CAD and our intrinsic valuation, Kinaxis Inc (KXS.TO) is overvalued by 93.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.60 - 23.18 | 11.91 | -93.8% |
| DCF (Growth 10y) | 29.51 - 98.39 | 45.17 | -76.5% |
| DCF (EBITDA 5y) | 59.61 - 205.28 | 130.16 | -32.4% |
| DCF (EBITDA 10y) | 86.51 - 324.48 | 194.90 | 1.3% |
| Fair Value | 12.11 - 12.11 | 12.11 | -93.71% |
| P/E | 9.93 - 39.37 | 18.78 | -90.2% |
| EV/EBITDA | 50.89 - 152.21 | 91.51 | -52.4% |
| EPV | 23.79 - 31.38 | 27.59 | -85.7% |
| DDM - Stable | 4.97 - 21.45 | 13.21 | -93.1% |
| DDM - Multi | 35.95 - 123.38 | 56.01 | -70.9% |
| Market Cap (mil) | 5,415.26 |
| Beta | 0.77 |
| Outstanding shares (mil) | 28.14 |
| Enterprise Value (mil) | 5,285.47 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.43% |
| Cost of Debt | 4.25% |
| WACC | 8.36% |