U.S. Markets open in 4 hrs 39 mins

A Look At The Intrinsic Value Of Kaman Corporation (NYSE:KAMN)

Austin Wood

I am going to run you through how I calculated the intrinsic value of Kaman Corporation (NYSE:KAMN) using the discounted cash flow (DCF) method. If you want to learn more about this method, the basis for my calculations can be found in detail in the Simply Wall St analysis model. Also note that this article was written in December 2017 so be sure check the latest calculation for Kaman here.

Is KAMN fairly valued?

I’ve used the 2-stage growth model, which takes into account the initial higher growth stage of a company’s life cycle and the steadier growth phase over the long run. To begin, I use the analyst consensus forecast of KAMN’s levered free cash flow (FCF) over the next five years and discounted these figures at the cost of equity of 8.49%. When estimates weren’t available, I’ve extrapolated the average annual growth rate over the previous five years, capped at a reasonable level. This resulted in a present value of 5-year cash flow of $354.0M. Keen to know how I calculated this value? Take a look at our detailed analysis here.

NYSE:KAMN Intrinsic Value Dec 14th 17

The graph above shows how KAMN’s earnings are expected to move going forward, which should give you some color on KAMN’s outlook. Now we need to determine the terminal value, which is the business’s cash flow after the first stage. I think it’s suitable to use the 10-year government bond rate of 2.8% as the perpetual growth rate, which is rightly below GDP growth, but more towards the conservative side. The present value of the terminal value after discounting it back five years is $1,088.3M.

The total value is the sum of cash flows for the next five years and the discounted terminal value, which results in the Total Equity Value, which in this case is $1,442.3M. The last step is to then divide the equity value by the number of shares outstanding. This results in an intrinsic value of $51.85, which, compared to the current share price of $57.95, we find that Kaman is fair value, maybe slightly overvalued and not available at a discount at this time.

Next Steps:

Although the valuation of a company is important, it shouldn’t be the only metric you look at when researching a company.

For KAMN, there are three fundamental factors you should look at:

PS. Simply Wall St does a DCF calculation for every US stock every 6 hours, so if you want to find the intrinsic value of any other stock just search here.


To help readers see pass the short term volatility of the financial market, we aim to bring you a long-term focused research analysis purely driven by fundamental data. Note that our analysis does not factor in the latest price sensitive company announcements.

The author is an independent contributor and at the time of publication had no position in the stocks mentioned.