Kinaxis Inc
TSX:KXS

Watchlist Manager
Kinaxis Inc Logo
Kinaxis Inc
TSX:KXS
Watchlist
Price: 133.66 CAD -2.79%
Market Cap: CA$3.8B

Relative Value

The Relative Value of one KXS stock under the Base Case scenario is 130.86 CAD. Compared to the current market price of 133.66 CAD, Kinaxis Inc is Overvalued by 2%.

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
Base Case
130.86 CAD
Overvaluation 2%
Relative Value
Price
Worst Case
Base Case
Best Case

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
3.8B CAD 5.3 80.5 34 47.8
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NASDAQ:PLTR
350.5B USD 93.8 333.8 410.1 422.8
DE
SAP SE
XETRA:SAP
197.2B EUR 5.4 27.3 16.4 18.5
US
Salesforce Inc
NYSE:CRM
190.9B USD 4.6 25.8 14.9 20.6
US
Applovin Corp
NASDAQ:APP
156.9B USD 28.4 55.4 44.1 47.9
US
Intuit Inc
NASDAQ:INTU
127.1B USD 6.3 29.8 20.7 23.9
US
NCR Corp
LSE:0K45
131.4B USD 49.6 -2 154.1 373.5 1 092.7
US
Adobe Inc
NASDAQ:ADBE
118.7B USD 4.9 16.2 12.1 13.2
US
Synopsys Inc
NASDAQ:SNPS
81.9B USD 11.2 59.3 56.8 97.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
76.3B USD 14 68.7 39 44.1
P/S Multiple
Revenue Growth P/S to Growth
CA
Kinaxis Inc
TSX:KXS
Average P/S: 21 285
5.3
13%
0.4
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
93.8
45%
2.1
DE
SAP SE
XETRA:SAP
5.4
15%
0.4
US
Salesforce Inc
NYSE:CRM
4.6
10%
0.5
US
Applovin Corp
NASDAQ:APP
28.4
29%
1
US
Intuit Inc
NASDAQ:INTU
6.3
13%
0.5
US
N
NCR Corp
LSE:0K45
49.6
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
4.9
10%
0.5
US
Synopsys Inc
NASDAQ:SNPS
11.2
20%
0.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
14
14%
1
P/E Multiple
Earnings Growth PEG
CA
Kinaxis Inc
TSX:KXS
Average P/E: 77.4
80.5
1 246%
0.1
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
333.8
94%
3.6
DE
SAP SE
XETRA:SAP
27.3
17%
1.6
US
Salesforce Inc
NYSE:CRM
25.8
32%
0.8
US
Applovin Corp
NASDAQ:APP
55.4
61%
0.9
US
Intuit Inc
NASDAQ:INTU
29.8
31%
1
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 154.1
-48%
N/A
US
Adobe Inc
NASDAQ:ADBE
16.2
20%
0.8
US
Synopsys Inc
NASDAQ:SNPS
59.3
43%
1.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
68.7
34%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Kinaxis Inc
TSX:KXS
Average EV/EBITDA: 102.2
34
65%
0.5
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
410.1
137%
3
DE
SAP SE
XETRA:SAP
16.4
14%
1.2
US
Salesforce Inc
NYSE:CRM
14.9
25%
0.6
US
Applovin Corp
NASDAQ:APP
44.1
53%
0.8
US
Intuit Inc
NASDAQ:INTU
20.7
27%
0.8
US
N
NCR Corp
LSE:0K45
373.5
16%
23.3
US
Adobe Inc
NASDAQ:ADBE
12.1
15%
0.8
US
Synopsys Inc
NASDAQ:SNPS
56.8
55%
1
US
Cadence Design Systems Inc
NASDAQ:CDNS
39
27%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Kinaxis Inc
TSX:KXS
Average EV/EBIT: 182.9
47.8
94%
0.5
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
422.8
143%
3
DE
SAP SE
XETRA:SAP
18.5
15%
1.2
US
Salesforce Inc
NYSE:CRM
20.6
34%
0.6
US
Applovin Corp
NASDAQ:APP
47.9
58%
0.8
US
Intuit Inc
NASDAQ:INTU
23.9
31%
0.8
US
N
NCR Corp
LSE:0K45
1 092.7
70%
15.6
US
Adobe Inc
NASDAQ:ADBE
13.2
16%
0.8
US
Synopsys Inc
NASDAQ:SNPS
97.8
73%
1.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
44.1
30%
1.5