Kinaxis Inc
TSX:KXS

Watchlist Manager
Kinaxis Inc Logo
Kinaxis Inc
TSX:KXS
Watchlist
Price: 176.95 CAD -0.15% Market Closed
Market Cap: 5B CAD

Relative Value

The Relative Value of one KXS stock under the Base Case scenario is hidden CAD. Compared to the current market price of 176.95 CAD, Kinaxis Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

KXS Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
19
Median 3Y
7.6
Median 5Y
8.9
Industry
2.4
Forward
6.6
vs History
88
vs Industry
0
Median 3Y
213.1
Median 5Y
280.3
Industry
22.3
Forward
34.1
vs History
88
vs Industry
19
Median 3Y
43
Median 5Y
61.8
Industry
16
vs History
80
vs Industry
19
Median 3Y
46.1
Median 5Y
90.5
Industry
20.6
vs History
63
vs Industry
14
Median 3Y
8.1
Median 5Y
8.8
Industry
2.9
vs History
84
vs Industry
20
Median 3Y
7
Median 5Y
8.5
Industry
2.4
Forward
6
vs History
90
vs Industry
24
Median 3Y
11.3
Median 5Y
13.2
Industry
4.9
vs History
93
vs Industry
7
Median 3Y
66.5
Median 5Y
71.3
Industry
12.2
Forward
24
vs History
79
vs Industry
3
Median 3Y
157.4
Median 5Y
147.9
Industry
15.8
Forward
39.5
vs History
88
vs Industry
20
Median 3Y
39.7
Median 5Y
58.3
Industry
14.6
vs History
85
vs Industry
19
Median 3Y
40.9
Median 5Y
77.7
Industry
17.1
vs History
53
vs Industry
13
Median 3Y
8.4
Median 5Y
9.5
Industry
2.4

Multiples Across Competitors

KXS Competitors Multiples
Kinaxis Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Kinaxis Inc
TSX:KXS
5B CAD 6.8 103.5 44.8 63
IL
Sapiens International Corporation NV
NASDAQ:SPNS
779.6B USD 1 381.5 12 118.2 7 802.2 10 065
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
458.8B USD 117.7 418.8 516.5 532.4
DE
SAP SE
XETRA:SAP
243.6B EUR 6.7 34.4 21.1 23.9
US
Salesforce Inc
NYSE:CRM
244.8B USD 6.1 33.9 19.7 27.2
US
Applovin Corp
NASDAQ:APP
244.2B USD 44.2 86.3 68.4 74.4
US
Intuit Inc
NASDAQ:INTU
187B USD 9.6 45.4 31.4 36.3
US
Adobe Inc
NASDAQ:ADBE
151B USD 6.4 21.2 15.8 17.4
US
NCR Corp
LSE:0K45
137.3B USD 51.8 -2 250.6 390.1 1 141.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
85.8B USD 16.5 80.9 45.9 52
P/S Multiple
Revenue Growth P/S to Growth
CA
Kinaxis Inc
TSX:KXS
Average P/S: 21 414.4
6.8
13%
0.5
IL
Sapiens International Corporation NV
NASDAQ:SPNS
1 381.5
8%
172.7
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
117.7
46%
2.6
DE
SAP SE
XETRA:SAP
6.7
11%
0.6
US
Salesforce Inc
NYSE:CRM
6.1
9%
0.7
US
Applovin Corp
NASDAQ:APP
44.2
28%
1.6
US
Intuit Inc
NASDAQ:INTU
9.6
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.4
9%
0.7
US
N
NCR Corp
LSE:0K45
51.8
-8%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.5
14%
1.2
P/E Multiple
Earnings Growth PEG
CA
Kinaxis Inc
TSX:KXS
Average P/E: 1 438.1
103.5
1 245%
0.1
IL
Sapiens International Corporation NV
NASDAQ:SPNS
12 118.2
11%
1 101.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
418.8
94%
4.5
DE
SAP SE
XETRA:SAP
34.4
48%
0.7
US
Salesforce Inc
NYSE:CRM
33.9
31%
1.1
US
Applovin Corp
NASDAQ:APP
86.3
61%
1.4
US
Intuit Inc
NASDAQ:INTU
45.4
31%
1.5
US
Adobe Inc
NASDAQ:ADBE
21.2
19%
1.1
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 250.6
-49%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.9
35%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Kinaxis Inc
TSX:KXS
Average EV/EBITDA: 895.6
44.8
65%
0.7
IL
Sapiens International Corporation NV
NASDAQ:SPNS
7 802.2
5%
1 560.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
516.5
137%
3.8
DE
SAP SE
XETRA:SAP
21.1
18%
1.2
US
Salesforce Inc
NYSE:CRM
19.7
24%
0.8
US
Applovin Corp
NASDAQ:APP
68.4
52%
1.3
US
Intuit Inc
NASDAQ:INTU
31.4
27%
1.2
US
Adobe Inc
NASDAQ:ADBE
15.8
16%
1
US
N
NCR Corp
LSE:0K45
390.1
16%
24.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
45.9
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Kinaxis Inc
TSX:KXS
Average EV/EBIT: 1 203.3
63
94%
0.7
IL
Sapiens International Corporation NV
NASDAQ:SPNS
10 065
12%
838.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
532.4
141%
3.8
DE
SAP SE
XETRA:SAP
23.9
21%
1.1
US
Salesforce Inc
NYSE:CRM
27.2
33%
0.8
US
Applovin Corp
NASDAQ:APP
74.4
57%
1.3
US
Intuit Inc
NASDAQ:INTU
36.3
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
17.4
19%
0.9
US
N
NCR Corp
LSE:0K45
1 141.4
70%
16.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
52
30%
1.7