Valuation Kinaxis Inc.

Stocks

Market Closed - Toronto S.E. 23:00:00 28/10/2026 +03			5-day change	1st Jan Change
192.48 ^CAD	-0.62%		-1.82%	+11.21%

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	3,729	-	-
Change	-	-18.48%	2.19%	6.32%	3.88%	5.64%	-	-
Enterprise Value (EV) ¹	3,603	2,901	2,903	3,148	3,253	3,432	3,303	3,313
Change	-	-19.47%	0.05%	8.45%	3.32%	5.52%	-3.76%	0.3%
P/E	-3,503x	160x	322x	-	51.5x	48x	40.9x	29.6x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0x	-6.4x	-	-	2.9x	2.4x	0.8x
Capitalization / Revenue	15.3x	8.52x	7.48x	7.03x	6.44x	5.84x	5.19x	4.54x
EV / Revenue	14.4x	7.91x	6.8x	6.52x	5.94x	5.37x	4.6x	4.03x
EV / EBITDA	90.4x	36.5x	38.8x	29.7x	23.5x	20.5x	17.3x	14.4x
EV / EBIT	1,877x	104x	206x	247x	40.9x	31.7x	26.3x	24.4x
EV / FCF	221x	463x	37.7x	33.2x	29x	24x	19.6x	14.6x
FCF Yield	0.45%	0.22%	2.65%	3.01%	3.45%	4.16%	5.1%	6.85%
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	137.14	137.14	137.14
Nbr of stocks (in thousands)	27,377	27,862	28,380	28,237	27,961	27,188	-	-
Announcement Date	3/1/22 A	3/1/23 A	2/28/24 A	2/26/25 A	3/4/26 A	-	-	-

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.	47.98x	5.37x	20.51x	-	3.73B
MICROSOFT CORPORATION	26.94x	9.94x	16.2x	0.72%	3,944B
PALANTIR TECHNOLOGIES INC.	126.93x	56.12x	91.36x	-.--%	473B
ORACLE CORPORATION	21.76x	6.13x	10.67x	1.38%	438B
PALO ALTO NETWORKS, INC.	250.29x	22.36x	65.45x	-.--%	323B
CROWDSTRIKE HOLDINGS, INC.	2666.6x	44.68x	146.17x	-.--%	274B
SAP SE	29.22x	5.97x	18.56x	1.27%	272B
SERVICENOW, INC.	95.31x	9.45x	25.29x	-.--%	155B
FORTINET, INC.	56.66x	15.15x	39.93x	-.--%	128B
DATADOG, INC.	509.47x	21.34x	84.4x	-.--%	99.97B
Average	383.12x	19.65x	51.86x	0.38%	610.96B
Weighted average by Cap.	174.71x	15.56x	32.00x	0.62%