KXS.TO
Kinaxis Inc
Price:  
156.22 
CAD
Volume:  
46,783.00
Canada | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KXS.TO Intrinsic Value

%
Upside

As of 2024-05-20, the Intrinsic Value of Kinaxis Inc (KXS.TO) is 10.51 CAD. This KXS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 156.22 CAD, the upside of Kinaxis Inc is %.

The range of the Intrinsic Value is 8.80 - 14.83 CAD

156.22 CAD
Stock Price
10.51 CAD
Intrinsic Value
Intrinsic Value Details

KXS.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 8.80 - 14.83 10.51 -93.3%
DCF (Growth 10y) 20.59 - 45.11 27.57 -82.4%
DCF (EBITDA 5y) 48.02 - 101.94 72.26 -53.7%
DCF (EBITDA 10y) 59.83 - 135.99 92.79 -40.6%
Fair Value 12.08 - 12.08 12.08 -92.26%
P/E 14.45 - 28.61 21.74 -86.1%
EV/EBITDA 38.48 - 92.79 65.15 -58.3%
EPV 17.42 - 20.52 18.97 -87.9%
DDM - Stable 4.94 - 15.86 10.40 -93.3%
DDM - Multi 21.36 - 53.89 30.67 -80.4%

KXS.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,425.79
Beta 0.91
Outstanding shares (mil) 28.33
Enterprise Value (mil) 4,258.29
Market risk premium 5.10%
Cost of Equity 8.79%
Cost of Debt 4.80%
WACC 8.70%