Valuation Kinaxis Inc.

Stocks

Market Closed - Toronto S.E. 16:00:00 2026-10-27 EDT			5-day change	1st Jan Change
193.69 ^CAD	-3.05%		-0.61%	+11.91%

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	3,749	-	-
Change	-	-18.48%	2.19%	6.32%	3.88%	6.22%	-	-
Enterprise Value (EV) ¹	3,603	2,901	2,903	3,148	3,253	3,453	3,324	3,334
Change	-	-19.47%	0.05%	8.45%	3.32%	6.15%	-3.74%	0.3%
P/E	-3,503x	160x	322x	-	51.5x	48.2x	41.1x	29.8x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0x	-6.4x	-	-	2.9x	2.4x	0.8x
Capitalization / Revenue	15.3x	8.52x	7.48x	7.03x	6.44x	5.87x	5.22x	4.57x
EV / Revenue	14.4x	7.91x	6.8x	6.52x	5.94x	5.41x	4.63x	4.06x
EV / EBITDA	90.4x	36.5x	38.8x	29.7x	23.5x	20.6x	17.5x	14.5x
EV / EBIT	1,877x	104x	206x	247x	40.9x	31.8x	26.5x	24.5x
EV / FCF	221x	463x	37.7x	33.2x	29x	24.2x	19.7x	14.7x
FCF Yield	0.45%	0.22%	2.65%	3.01%	3.45%	4.13%	5.07%	6.8%
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	717.9	821.1
EBITDA ¹	39.85	79.45	74.87	106.1	138.4	167.3	190.5	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	137.90	137.90	137.90
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KINAXIS INC.	48.25x	5.41x	20.64x	-	3.75B
MICROSOFT CORPORATION	26.96x	9.94x	16.21x	0.72%	3,946B
PALANTIR TECHNOLOGIES INC.	128.17x	56.68x	92.27x	-.--%	478B
ORACLE CORPORATION	19.65x	5.66x	9.86x	1.53%	396B
PALO ALTO NETWORKS, INC.	254.87x	22.75x	66.61x	-.--%	329B
SAP SE	29.49x	6.03x	18.74x	1.26%	274B
CROWDSTRIKE HOLDINGS, INC.	2680.2x	44.91x	146.93x	-.--%	275B
SERVICENOW, INC.	98.26x	9.75x	26.09x	-.--%	160B
FORTINET, INC.	60.22x	16.14x	42.53x	-.--%	136B
ADOBE INC.	13.62x	3.62x	7.57x	-.--%	96.66B
Average	335.97x	18.09x	44.74x	0.39%	609.3B
Weighted average by Cap.	169.00x	15.45x	31.20x	0.63%