Kinaxis Inc
TSX:KXS

Watchlist Manager
Kinaxis Inc Logo
Kinaxis Inc
TSX:KXS
Watchlist
Price: 174.71 CAD -0.73%
Market Cap: 4.9B CAD

Intrinsic Value

The intrinsic value of one KXS stock under the Base Case scenario is 116.81 CAD. Compared to the current market price of 174.71 CAD, Kinaxis Inc is Overvalued by 33%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

KXS Intrinsic Value
116.81 CAD
Overvaluation 33%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Kinaxis Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about KXS?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is KXS valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Kinaxis Inc.

Explain Valuation
Compare KXS to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about KXS?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Kinaxis Inc

Current Assets 499.6m
Cash & Short-Term Investments 334.4m
Receivables 146.4m
Other Current Assets 18.8m
Non-Current Assets 218.6m
PP&E 74.8m
Intangibles 88.3m
Other Non-Current Assets 55.5m
Current Liabilities 223m
Accounts Payable 19.6m
Accrued Liabilities 42.7m
Other Current Liabilities 160.7m
Non-Current Liabilities 48.2m
Long-Term Debt 43.1m
Other Non-Current Liabilities 5.1m
Efficiency

Free Cash Flow Analysis
Kinaxis Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Kinaxis Inc

Revenue
527.7m USD
Cost of Revenue
-188.8m USD
Gross Profit
338.9m USD
Operating Expenses
-286.3m USD
Operating Income
52.7m USD
Other Expenses
-17.8m USD
Net Income
34.9m USD
Fundamental Scores

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.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
ROIC is Increasing
ROE is Increasing
50/100
Profitability
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 92/100. The higher the solvency score, the more solvent the company is.

92/100
Solvency
Score

Kinaxis Inc's solvency score is 92/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

KXS Price Targets Summary
Kinaxis Inc

Wall Street analysts forecast KXS stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for KXS is 232.53 CAD with a low forecast of 199.6 CAD and a high forecast of 273 CAD.

Lowest
Price Target
199.6 CAD
14% Upside
Average
Price Target
232.53 CAD
33% Upside
Highest
Price Target
273 CAD
56% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Kinaxis Inc
does not pay dividends
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one KXS stock?

The intrinsic value of one KXS stock under the Base Case scenario is 116.81 CAD.

Is KXS stock undervalued or overvalued?

Compared to the current market price of 174.71 CAD, Kinaxis Inc is Overvalued by 33%.

Back to Top