Valuation Kinaxis Inc.

Stocks

Market Closed - Toronto S.E. 16:00:00 2026-09-28 EDT			5-day change	1st Jan Change
174.72 ^CAD	-0.85%		+0.47%	+0.95%

09-09	Kinaxis Inc. Presents at Citi?s 2026 Global TMT Conference, Sep-09-2026 12:35 PM
08-25	Ansaldo Energia S.P.A. Selects Kinaxis Inc. Maestro Platform to Power the Future of Global Energy Infrastructure	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,836	3,127	3,196	3,398	3,530	3,353	-	-
Change	-	-18.48%	2.19%	6.32%	3.88%	-5%	-	-
Enterprise Value (EV) ¹	3,603	2,901	2,903	3,148	3,253	3,057	2,928	2,938
Change	-	-19.47%	0.05%	8.45%	3.32%	-6.02%	-4.23%	0.34%
P/E	-3,503x	160x	322x	-	51.5x	43.2x	36.8x	26.7x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0x	-6.4x	-	-	2.6x	2.1x	0.7x
Capitalization / Revenue	15.3x	8.52x	7.48x	7.03x	6.44x	5.25x	4.66x	4.08x
EV / Revenue	14.4x	7.91x	6.8x	6.52x	5.94x	4.79x	4.07x	3.58x
EV / EBITDA	90.4x	36.5x	38.8x	29.7x	23.5x	18.2x	15.3x	12.8x
EV / EBIT	1,877x	104x	206x	247x	40.9x	28.2x	23.3x	21.6x
EV / FCF	221x	463x	37.7x	33.2x	29x	21.4x	17.4x	13x
FCF Yield	0.45%	0.22%	2.65%	3.01%	3.45%	4.67%	5.76%	7.72%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.04	0.7	0.35	-	2.45	2.858	3.355	4.626
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	250.7	366.9	427	483.1	548	638.8	719.1	821.1
EBITDA ¹	39.85	79.45	74.87	106.1	138.4	167.9	192	229.4
EBIT ¹	1.919	27.92	14.1	12.74	79.48	108.4	125.5	135.8
Net income ¹	-1.165	20.08	10.06	0.056	70.7	79.13	89.13	111.7
Net Debt ¹	-233.4	-225.8	-293	-249.6	-276.7	-296.2	-425.4	-415.4
Reference price ²	140.13	112.24	112.61	120.33	126.23	123.33	123.33	123.33
Nbr of stocks (in thousands)	27,377	27,862	28,380	28,237	27,961	27,188	-	-
Announcement Date	3/1/22	3/1/23	2/28/24	2/26/25	3/4/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KINAXIS INC.	43.61x	4.84x	18.41x	-	3.39B
ORACLE CORPORATION	20.64x	5.89x	10.31x	1.46%	416B
SAP SE	26.32x	5.28x	16.65x	1.44%	245B
SERVICENOW, INC.	87.79x	8.53x	22.82x	-.--%	140B
STRATEGY INC	-7.23x	124.82x	1662.84x	-.--%	60.94B
CONSTELLATION SOFTWARE INC.	34.82x	3.28x	12.06x	0.2%	43.06B
FAIR ISAAC CORPORATION	22.97x	9.43x	15.39x	-.--%	18.64B
TOAST, INC.	31.95x	2.1x	19.01x	-.--%	17.69B
TRIMBLE, INC.	-208.47x	3.7x	12.38x	-	13.49B
DOCUSIGN, INC.	37.13x	3.28x	9.25x	-.--%	12.62B
Average	8.95x	17.11x	179.91x	0.39%	97.02B
Weighted average by Cap.	28.01x	13.40x	117.89x	1.01%