KADANT INC (KAI)
Special Industry Machinery (No Metalworking Machinery) · Industrials · $3.5B
Intrinsic Value (Consensus)
$137.50
Current Price
$295.44
Margin of Safety
-53.5%
53.5% Above Intrinsic Value
Value: $138
Price: $295
Valuation Model Estimates
Current Price: $295.44
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%.
Health Score
C
51
Profitability
18/25
Strength
22/25
Valuation
7/25
Growth
4/25
Financial Health Signals
Declining revenue — top line is shrinking
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
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance