Karman Holdings Inc. logo KRMN - Karman Holdings Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 8
HOLD 0
SELL 1
STRONG
SELL
0
| PRICE TARGET: $94.00 DETAILS
HIGH: $114.00
LOW: $80.00
MEDIAN: $92.50
CONSENSUS: $94.00
UPSIDE: 106.28%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Overvalued Strong
Trading 3108.9% above fair value
Current Price $45.57
Bear Case $1.16 97.5% downside ($1.16 - $45.57) / $45.57 = -97.5% $0.06 × 18x
Fair Value $1.42 96.9% downside ($1.42 - $45.57) / $45.57 = -96.9% $0.06 × 22x
Bull Case $1.68 96.3% downside ($1.68 - $45.57) / $45.57 = -96.3% $0.06 × 26x

Adjust Assumptions

22.0x
0.06$

Key Value Driver

Through-cycle normalized EPS ($0.06)

Implied Market Multiple 706.0x

Plain-Language Summary

Using 4-year normalized EPS of $0.06 at a 22x cycle multiple, the base-case value is $1.42 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (9 analysts) $94.00
Analyst Range $80.00 – $114.00
Divergence from AlphaVal 98%

Warnings

This company has a built-in lending arm whose debt is mixed in with the main business. We capped the debt adjustment to avoid overstating what the core business owes.
Recent profits ($0.13/share) are 101% above the mid-cycle average ($0.06). Buying based on peak profits is the most common mistake with boom-and-bust businesses.
Wall Street's average price target is $94.00 (from 9 analysts). Our estimate is 98% below the consensus -- consider that gap carefully.

Key Risks

  • Standard 10-year DCF produces unreliable terminal values for cyclicals
  • 'Cheap' P/E at cycle peak is the most common value trap — normalize first
  • Captive finance subsidiaries have different risk profiles from manufacturing