KADANT INC (KAI)
Special Industry Machinery (No Metalworking Machinery) · Industrials · $2.0B
Intrinsic Value (Consensus)
$137.50
Current Price
$173.00
Margin of Safety
-20.5%
20.5% Above Intrinsic Value
Value: $138
Price: $173
Valuation Model Estimates
Current Price: $173.00
DCF (Discounted Cash Flow)
$165.85
Graham Number
$127.16
Earnings Power Value
$83.98
Relative Value (P/E)
$173.00
Dividend Discount Model
$4.34
Consensus Value
$137.50
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $8.65
- EPS (Forward)
- $8.82
- Book Value
- $83.08
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 10.4%
- Debt/Equity
- 38%
- Revenue Growth
- -0.1%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.2%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance