
Kinaxis Inc
TSX:KXS

Intrinsic Value
The intrinsic value of one
KXS
stock under the Base Case scenario is
108.12
CAD.
Compared to the current market price of 172.65 CAD,
Kinaxis Inc
is
Overvalued by 37%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Kinaxis Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Kinaxis Inc
Balance Sheet Decomposition
Kinaxis Inc
Current Assets | 473.1m |
Cash & Short-Term Investments | 298.5m |
Receivables | 156.4m |
Other Current Assets | 18.2m |
Non-Current Assets | 212.2m |
PP&E | 79.2m |
Intangibles | 85.6m |
Other Non-Current Assets | 47.4m |
Free Cash Flow Analysis
Kinaxis Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Kinaxis Inc
Revenue
|
483.1m
USD
|
Cost of Revenue
|
-184.7m
USD
|
Gross Profit
|
298.4m
USD
|
Operating Expenses
|
-281.1m
USD
|
Operating Income
|
17.3m
USD
|
Other Expenses
|
-17.2m
USD
|
Net Income
|
56k
USD
|
KXS Profitability Score
Profitability Due Diligence
Kinaxis Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Kinaxis Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
KXS Solvency Score
Solvency Due Diligence
Kinaxis Inc's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

Score
Kinaxis Inc's solvency score is 78/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KXS Price Targets Summary
Kinaxis Inc
According to Wall Street analysts, the average 1-year price target for
KXS
is 200.81 CAD
with a low forecast of 171.7 CAD and a high forecast of 220.5 CAD.
Dividends
Current shareholder yield for KXS is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
KXS
stock under the Base Case scenario is
108.12
CAD.
Compared to the current market price of 172.65 CAD,
Kinaxis Inc
is
Overvalued by 37%.