← All companies ← KMPR Manual KMTS → ← KAI Industrial Machinery KRNT →
KMT, Kennametal
Kennametal is a global industrial technology leader, that helps customers across the General Engineering, Transportation, Earthworks, Energy and Aerospace & Defense end markets build their products with precision and efficiency.
The Company's core expertise includes the development and application of tungsten carbides, ceramics, super-hard materials and solutions used in metal cutting and extreme wear applications to keep customers up and running longer against conditions such as corrosion and high temperatures.
We bring together material science, technical expertise, innovation and customer service in a way that allows us to anticipate customers' needs and help them overcome problems and achieve their manufacturing objectives.
The business
What it sells, where the money comes from, the kind of company it is.
The business in brief
read the 10-K →What this business is and what moves its needle, from its own SEC filings.
- What it is
- Revenue is Metal Cutting (62%) and Infrastructure (38%).
- Situation
- Cyclical. Margins collapse and recover repeatedly across the record; a single year, good or bad, misstates the through-cycle earning power.
- What moves the needle
- Gross margin has run about 31% and operating margin about 7.3% through the cycle, a spread the cycle sets more than the company does. The margin is cyclical, swinging between −8.3% and 14% over the years, so the through-cycle figure carries more than any single year — and the balance sheet at the trough more than the peak. Inventory runs near 25% of sales, so how fast it turns back into cash — and the risk of writing it down when demand softens — sits alongside the margin. Read this kind of business on the capital-goods cycle and the aftermarket. On its own account, the filing leans hardest on pricing power & competition, set against the numbers in what the filing emphasizes, below.
- Is it a good business?
- Return on capital has rarely cleared the cost of capital (median 7%, above 15% in 0 of 10 years). By owner earnings: roughly 5% of revenue reaches owners as cash, though it swings. The cycle and the balance sheet decide this one; the worst year tells more than the median, and the rest is in the 10-K.
Every line is arithmetic on the company's filings, shown in full in the sections below.
Where the money comes from
read the 10-K →The biggest segment, Metal Cutting, is also where the profit is made: 62% of revenue and 60% of segment operating profit.
- Metal Cutting62%$1.2B60% of profit
- Infrastructure38%$747M40% of profit
From the segment footnote of the company's own 10-K. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.
The record
Ten years of arithmetic, read across the cycle.
The record, 2016–2025
realized figures from each filing · older years to the left| 2016’16 | 2017’17 | 2018’18 | 2019’19 | 2020’20 | 2021’21 | 2022’22 | 2023’23 | 2024’24 | 2025’25 | TTMTTMMar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||
| $2.1B | $2.1B | $2.4B | $2.4B | $1.9B | $1.8B | $2.0B | $2.1B | $2.0B | $2.0B | $2.1B | RevenueRevenue |
| 29% | 31% | 35% | 35% | 28% | 30% | 32% | 31% | 31% | 30% | 32% | Gross marginGross mgn |
| 2% | 2% | 2% | 2% | 2% | 2% | 2% | 2% | 2% | 2% | 2% | R&D / revenueR&D/rev |
| ($175M) | $95M | $290M | $329M | $22M | $102M | $218M | $192M | $170M | $143M | $201M | Operating incomeOp. inc. |
| −8.3% | 4.6% | 12.3% | 13.8% | 1.2% | 5.5% | 10.8% | 9.3% | 8.3% | 7.3% | 9.4% | Operating marginOp. mgn |
| ($226M) | $49M | $200M | $242M | ($6M) | $54M | $145M | $118M | $109M | $93M | $137M | Net incomeNet inc. |
| — | 38% | 26% | 21% | — | 10% | 28% | 23% | 22% | 26% | 26% | Effective tax rateTax rate |
| Cash flow & returns | |||||||||||
| $222M | $195M | $277M | $301M | $224M | $236M | ($181M) | $258M | $277M | $208M | $148M | Operating cash flowOp. cash |
| $117M | $108M | $109M | $112M | $120M | $126M | $132M | $134M | $135M | $136M | $143M | DepreciationDeprec. |
| $313M | $17M | ($52M) | ($76M) | $93M | $30M | ($479M) | ($19M) | $9M | ($43M) | ($161M) | Working capital & otherWC & other |
| $111M | $118M | $171M | $212M | $244M | $127M | $97M | $94M | $108M | $89M | $75M | CapexCapex |
| 5.3% | 5.7% | 7.2% | 8.9% | 13.0% | 6.9% | 4.8% | 4.5% | 5.3% | 4.5% | 3.5% | Capex / revenueCapex/rev |
| $112M | $77M | $106M | $88M | ($20M) | $108M | ($278M) | $164M | $170M | $119M | $73M | Owner earningsOwner earn. |
| 5.3% | 3.8% | 4.5% | 3.7% | −1.1% | 5.9% | −13.8% | 7.9% | 8.3% | 6.1% | 3.4% | Owner earnings marginOE mgn |
| $112M | $77M | $106M | $88M | ($20M) | $108M | ($278M) | $164M | $170M | $119M | $73M | Free cash flowFCF |
| 5.3% | 3.8% | 4.5% | 3.7% | −1.1% | 5.9% | −13.8% | 7.9% | 8.3% | 6.1% | 3.4% | Free cash flow marginFCF mgn |
| $0 | — | — | — | — | — | $0 | $0 | $4M | $0 | $0 | AcquisitionsAcquis. |
| $64M | $64M | $65M | $66M | $66M | $67M | $67M | $65M | $63M | $62M | $61M | Dividends paidDiv. paid |
| $295K | $241K | $217K | $214K | $209K | $197K | $86M | $49M | $66M | $60M | — | BuybacksBuybacks |
| -9% | 4% | 13% | 15% | 1% | 5% | 9% | 8% | 8% | 6% | 8% | ROICROIC |
| -23% | 5% | 17% | 18% | -0% | 4% | 12% | 9% | 9% | 7% | 10% | Return on equityROE |
| −30% | −1% | 11% | 13% | −6% | −1% | 6% | 4% | 4% | 2% | 6% | Retained to equityRetained/eq |
| Balance sheet | |||||||||||
| $162M | $191M | $556M | $182M | $607M | $154M | $86M | $106M | $128M | $141M | $107M | Cash & investmentsCash+inv |
| $371M | $380M | $401M | $380M | $238M | $303M | $295M | $307M | $303M | $295M | $334M | ReceivablesReceiv. |
| $459M | $488M | $525M | $572M | $522M | $476M | $571M | $558M | $515M | $538M | $747M | InventoryInvent. |
| $182M | $216M | $222M | $213M | $165M | $178M | $228M | $203M | $192M | $196M | $263M | Accounts payablePayables |
| $648M | $652M | $705M | $739M | $596M | $602M | $638M | $662M | $626M | $638M | $819M | Operating working capitalOper. WC |
| $1.1B | $1.1B | $1.5B | $1.2B | $1.4B | $1.0B | $1.0B | $1.0B | $1.0B | $1.0B | $1.3B | Current assetsCur. assets |
| $427M | $461M | $887M | $462M | $898M | $437M | $486M | $434M | $416M | $422M | $536M | Current liabilitiesCur. liab. |
| 2.5× | 2.4× | 1.7× | 2.6× | 1.6× | 2.3× | 2.1× | 2.4× | 2.4× | 2.5× | 2.4× | Current ratioCurr. ratio |
| $298M | $301M | $302M | $300M | $271M | $278M | $264M | $270M | $272M | $283M | $280M | GoodwillGoodwill |
| $2.4B | $2.4B | $2.9B | $2.7B | $3.0B | $2.7B | $2.6B | $2.5B | $2.5B | $2.5B | $2.7B | Total assetsAssets |
| $700M | $700M | $998M | $598M | $598M | $598M | $599M | $599M | $599M | $599M | $599M | Total debtDebt |
| $539M | $509M | $441M | $416M | ($8M) | $444M | $513M | $493M | $471M | $459M | $492M | Net debt / (cash)Net debt |
| -6.3× | 3.3× | 9.7× | 10.0× | 0.6× | 2.2× | 8.4× | 6.8× | 6.4× | 5.7× | 8.1× | Interest coverageInt. cov. |
| $964M | $1.0B | $1.2B | $1.3B | $1.2B | $1.3B | $1.3B | $1.3B | $1.2B | $1.3B | $1.4B | Shareholders’ equityEquity |
| 0.9% | 1.0% | 0.9% | 1.0% | 0.9% | 1.3% | 1.0% | 1.2% | 1.2% | 1.1% | 1.4% | Stock comp / revenueSBC/rev |
| $106M | — | — | — | $27M | — | — | — | — | — | $30M | Goodwill written downGW imp. |
| Per share | |||||||||||
| 79.8M | 81.2M | 82.8M | 83.3M | 83.0M | 84.3M | 83.9M | 81.4M | 80.0M | 77.9M | 77.2M | Shares out (diluted)Shares |
| $26.28 | $25.36 | $28.61 | $28.52 | $22.70 | $21.84 | $23.97 | $25.53 | $25.60 | $25.25 | $27.66 | Revenue / shareRev/sh |
| $-2.83 | $0.61 | $2.42 | $2.90 | $-0.07 | $0.65 | $1.72 | $1.46 | $1.37 | $1.20 | $1.77 | EPS (diluted)EPS |
| $1.40 | $0.95 | $1.28 | $1.06 | $-0.25 | $1.29 | $-3.32 | $2.01 | $2.12 | $1.53 | $0.95 | Owner earnings / shareOE/sh |
| $1.40 | $0.95 | $1.28 | $1.06 | $-0.25 | $1.29 | $-3.32 | $2.01 | $2.12 | $1.53 | $0.95 | Free cash flow / shareFCF/sh |
| $0.80 | $0.79 | $0.79 | $0.79 | $0.80 | $0.79 | $0.79 | $0.79 | $0.79 | $0.79 | $0.79 | Dividends / shareDiv/sh |
| $1.39 | $1.45 | $2.07 | $2.55 | $2.94 | $1.51 | $1.15 | $1.16 | $1.35 | $1.14 | $0.97 | Cap. spending / shareCapex/sh |
| $12.08 | $12.53 | $14.43 | $16.03 | $14.81 | $15.77 | $14.92 | $15.67 | $15.63 | $16.48 | $17.54 | Book value / shareBVPS |
| 9-yr | 5-yr | |
|---|---|---|
| Revenue / share | −0.4%/yr | +2.2%/yr |
| Owner earnings / share | +1.0%/yr | — |
| Dividends / share | −0.1%/yr | −0.1%/yr |
| Capital spending / share | −2.1%/yr | −17.2%/yr |
| Book value / share | +3.5%/yr | +2.2%/yr |
The year, in the company's words
the filing →Verbatim from the 10-K's management discussion. Each sentence is shown only because its subject, direction, and stated figures check out against the filed numbers on this page. The words are the company's; the arithmetic is the record's.
- Revenue-3.9%
“Sales of $1,966.8 million in 2025 decreased 4 percent from $2,046.9 million in 2024, reflecting an organic sales decline of 4 percent and an unfavorable currency exchange effect of 1 percent, partially offset by a favorable business days effect of 1 percent.”
✓ figure matches the filed record
The record, charted
FY2016–2025Each measure over its full record; the current point and the worst year marked.
Owner earnings vs. net income
Owner earningsNet incomeThe accountant's number, and the cash an owner can take; the gap is the tell.
Where the cash went
ReinvestBuybacksDividendsAcquisitionsRetainedEach year's operating cash, by what management did with it: the mix, and how it drifts.
Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.
In fiscal 2025 the business turned $93M of profit into $119M of owner earnings: more cash than the profit line showed, after the non-cash charges and the capital it put back in.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Reported net income | $93M | $109M | $118M | $145M | $54M |
| Depreciation & amortizationnon-cash charge added back | +$136M | +$135M | +$134M | +$132M | +$126M |
| Stock-based compensationreal costnon-cash, but a real cost | +$22M | +$24M | +$25M | +$21M | +$25M |
| Working capital & othertiming of cash in and out, other non-cash items | −$43M | +$9M | −$19M | −$479M | +$30M |
| Cash from operations | $208M | $277M | $258M | ($181M) | $236M |
| Capital expenditurecash put back in to keep running and to grow | −$89M | −$108M | −$94M | −$97M | −$127M |
| Owner earnings | $119M | $170M | $164M | ($278M) | $108M |
| Owner-earnings marginowner earnings ÷ revenue | 6% | 8% | 8% | -14% | 6% |
Owner earnings is the cash an owner could pull out without starving the business: operating cash less the capital it must spend to hold its position . The cash-flow statement also adds stock comp back as non-cash, but it is a real cost paid in shares; counted as the expense it is (less $22M), owner earnings is nearer $97M.
Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.
Quality & stewardship
Returns, the balance sheet, capital allocation, and pay.
Owner’s Scorecard
Will it survive?
- ComfortableOperating income $143M ÷ interest expense $25M
What this means
Operating profit covers interest with the kind of margin Graham wanted for a defensive holding. Necessary, not sufficient, it says solvent, not cheap.
- How heavy is the debt, net of cash? $459M · 3.2× operating profitMeaningful net debtCash $141M − debt $599M
What this means
Netting $141M of cash and short-term investments against $599M of debt leaves $459M owed, about 3.2× a year's operating profit (4.2× on the gross debt, before the cash). Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.
- Long (60+ days)DSO 55 + DIO 144 − DPO 52 days
What this means
Days cash is tied up between paying suppliers and collecting from customers. Lower is better; a long cycle means growth itself eats cash.
Is it a good business?
- Below average through the cycle10-yr median, range -9%–15%; 6% latest = NOPAT $105M ÷ invested capital $1.7BIndustry peers: median 11%
What this means
The rate the business earns on the money tied up in it, Buffett's north star, because over time a stock tracks the ROIC beneath it. Above ~15% sustained hints at a moat; a return below the cost of capital (~8%) erodes value as a business grows rather than building it — the test Buffett weighs most. The headline is the median of the last 10 years (it ran 6% most recently), so one peak or trough year doesn't set the verdict. Asset-light businesses (R&D expensed, little capital) read artificially high, pair this with Owner Earnings.
- Solid, recently turned positivelatest $119M = operating cash $208M − maintenance capex $89M; positive each of the last 3 years, after an earlier loss stretch (10-yr median 4%)Industry peers: median 10%
What this means
What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 6% of revenue this year, a 4% median across 10 years. Treating stock comp as the real expense it is (less $22M of SBC) leaves $97M.
- Cash-backedCash from ops $208M ÷ net income $93M
What this means
How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.
How is the cash used?
- Returned more than it generatedDividends + buybacks $122M ÷ Owner Earnings $119M
What this means
The company returned more than it generated: against $119M of Owner Earnings, $122M (102%) went back to shareholders, $62M dividends, $60M buybacks — the excess came from the balance sheet or borrowing, not the year's operations. Net of $22M stock comp, the real buyback was about $38M. Sustained, that pattern draws down cash or adds debt; the net-debt line above shows where it stands.
- Investing or harvesting? 0.65×HarvestingCapex $89M ÷ depreciation $136M
What this means
Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.
Graham’s defensive tests · 4 of 6 met
Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.
- Adequate size NearRevenue ≥ $2B · $2.0B
What this means
Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.
- Strong liquidity PassCurrent ratio ≥ 2× · 2.46×
What this means
Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.
- Conservative debt PassDebt ≤ working capital · $599M vs $617M WC
What this means
Graham's rule that borrowings not exceed net current assets. Capital-heavy and buyback-heavy firms routinely fail it, read it next to interest coverage, not alone.
- Earnings stability MissA profit every year (10-yr record) · 2 loss years
What this means
Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.
- Dividend record PassUninterrupted dividends · paid every year (10)
What this means
An unbroken dividend was Graham's mark of durability. He wanted twenty years; the filings show about ten, and a single suspension breaks the streak. Non-payers, many fine modern compounders, fall outside his defensive net by design.
- Earnings growth PassEarnings +33% over the record · +1274%
What this means
At least a third more earnings than a decade ago, averaging three years at each end. Net income (not per-share), so stock splits don't distort it, buybacks and dilution show up in the share-count line instead.
- Moderate price —P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
What this means
Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $1.40/share (latest year $1.22), the averaged base the calculator's gate runs on, and book value is $16.85/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.
Durability & moat, 2016–2025
Whether the record’s returns held, and what the capital reinvested earned.
- Profitable years 8 of 10
What this means
Lost money in 2 year(s), look at what happened there before trusting the average.
- Return on capital ≥ 15% 0 of 10 yrs
What this means
A moat shows up as a high return on invested capital that holds year after year, not one good vintage.
- Operating margin 3% → 8% (3-yr avg ends)
In the filing’s words The record and the words agree: the margin widened and the filing attributes the gain to its own pricing, not volume alone.
What this means
Through the cycle the operating margin widened — about 3% early to 8% lately, median 7% — pricing power intact or improving.
- Reinvestment, incremental ROIC returns capital
What this means
The capital base barely grew: this business returns cash through dividends and buybacks rather than reinvesting. Judge it on the cash returned, not on compounding.
- Owner earnings growth +5%/yr
What this means
Owner earnings grew about 5% a year over the record.
- Worst year 2016 · −8.3% op. margin
What this means
Operations went underwater in 2016, understand why before trusting the good years.
- Share count −0.3%/yr
What this means
Roughly flat share count, little dilution, little buyback.
- Dividend record paid
What this means
Paid a dividend in 10 of the years on record.
Does AI threaten the moat?
Low contestabilityThe moat is physical, regulated or balance-sheet-funded, the kind AI cuts costs within but does not contest.
AI is unlikely to contest a moat that is physical, regulated or balance-sheet-funded; here it reads more as a cost tool than a threat.
Read from the filing's own risk factors, paired with the industry's structure under its SIC code; the durability is read above, the price below.
All figures as filed; the source filing is linked above.
Current Position
as of the latest quarter, Mar 31, 2026Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.
- Cash & short-term investments$107M
- Receivables$334M
- Inventory$747M
- Other current assets$89M
- Accounts payable$263M
- Other current liabilities$273M
From the company's latest filing.
How the cash was used, 2016–2025
Over the record, the business generated $2.0B of operating cash; how management split it reads as a reinvestor, most operating cash is plowed back into the business.
- Reinvested$1.4B · 68%
- Dividends$648M · 32%
- Buybacks$262M · 13%
- Returned to owners$910M
141% of the owner earnings the business produced over the span, $648M as dividends and $262M as buybacks.
- Source of funding−$264M
Reinvestment and shareholder returns ran $264M beyond the operating cash the business generated, so the gap was financed off the balance sheet: cash and short-term investments drew down $55M.
- Average price paid for buybacks—
Buybacks ran $262M over the span, but the filings don't tag the share count needed to deduce the average price paid.
- Net change in share count−3.3%
The diluted count fell from 80M to 77M, so the buybacks outran the stock issued to staff.
- Dividend record$0.79/sh
Paid in 10 of the years on record, the per-share dividend shrinking about 0% a year. It was never cut over the span.
Buybacks are gross of stock issued to staff; the share-count line above is the net of that, the figure that decides whether owners gained. The average price paid blends a year of purchases (and any accelerated repurchase), so it is close, not exact. The record of where the cash went and on what terms.
Acquisitions & goodwill
from the balance sheet & the 10-year cash-flow recordGoodwill grows only when a company acquires and falls only when it concedes it overpaid. The size of that bet, the cash put into buying rather than building, and how much has already been written off.
$133M written down across 2 years (2016, 2020): goodwill the company has already conceded it overpaid for, charged against earnings. A write-down costs no cash (the cash went out when the deal was signed), but it is management marking its own past judgment to market.
Goodwill, acquired intangibles and equity from the latest balance sheet; acquisition spend and write-downs summed across the 10-year record, from the company's own filings.
Management, ownership & pay
read the proxy →From the proxy: how much of the business the people running it own, and how they are paid, beside what the business earned for its owners in the same years.
| Fiscal year | Pay, as filed | “Actually paid” | Owner earnings |
|---|---|---|---|
| 2021 | $6.4M | $6.7M | $108M |
| 2022 | $6.1M | $2.4M | ($278M) |
| 2023 | $6.7M | $8.5M | $164M |
| 2024 | $6.4M | $4.1M | $170M |
| 2024 | $1.8M | $1.3M | $170M |
| 2025 | $4.7M | $4.4M | $119M |
Both pay figures are the company’s own, from the pay-versus-performance table its proxy statement files. “As filed” is the Summary Compensation Table total: salary, bonus, and equity awards at their value on the day of grant. “Actually paid” is the SEC’s prescribed recalculation, which re-marks those equity awards to what they became as they vested; it can swing far above or below the filed figure in either direction, and negative years occur. Owner earnings are the whole business's, from the record above, for the same fiscal years.
- Stock-based compensation$22M
The slice of the business handed to employees in shares this year, 1% of revenue, equal to 15% of operating profit. Buffett's oldest accounting fight: this is compensation, compensation is an expense, real whether or not the headline earnings admit it. One trap: the cash-flow statement adds SBC back, so the operating cash, and the owner earnings drawn from it, are flattered by exactly this amount; counted as the cost it is, what an owner keeps is lower.
Inverting the record
Invert: instead of why Kennametal is a good business, the question is what would make owning it a mistake, and whether those marks are in the record. Disconfirming tests across 2016–2025.
1 of the 6 tests turned up something to look into; the other 5 came back clean.
- Look hereDid receivables and inventory outpace sales?40% → 51% of sales
Receivables and inventory grew from $830M to $1.1B while revenue grew 2%: working capital is climbing faster than sales (40% of revenue then, 51% now). That can mean customers paying slower, stock building up, or revenue pulled forward. The filing's cash-flow and receivables notes say which.
- Is it less profitable than it was?
- Did the share count rise anyway?
- Did debt outgrow the business?
- Did reported profit become cash?
- Are "one-time" charges a yearly habit?
Each test is read from the filings and is noisy alone; a flag can mark a cyclical trough or a year of heavy investment as easily as a problem. The filing says which.
What an owner would ask, FY2025
read the 10-K →- Which reported numbers are a judgment call?Management names Revenue recognition, Pension & retirement, Income taxes, Credit & receivables as critical estimates
each rests partly on management's judgment; the filing's note sets out the assumptionsverify →
The questions the record and the charts do not answer on their own; each carries the figure and the place to look.
Peers, Industrial Machinery
The same industry, side by side on owner economics. Each figure is a through-cycle median, so a peak or trough year can’t distort it; the group median at the foot is the line to read each against.
| Company | Revenue | Gross margin | Op. margin | ROIC | Owner earn. margin |
|---|---|---|---|---|---|
| LECOLincoln Electric Holdings Inc. | $4.2B | 34% | 14.3% | 23% | 11% |
| SPXCSPX Technologies Inc. | $2.3B | 36% | 8.0% | 11% | 10% |
| SYMSymbotic Inc. | $2.2B | 15% | -21.3% | — | -4% |
| MTWManitowoc Company Inc. (The) | $2.2B | 18% | 2.4% | 3% | -2% |
| GGGGraco Inc. | $2.2B | 53% | 26.6% | 32% | 20% |
| KMTKennametal | $2.0B | 31% | 7.8% | 7% | 5% |
| RBCRBC Bearings | $1.9B | 40% | 19.5% | 8% | 15% |
| ALHAlliance Laundry Holdings Inc. | $1.7B | — | 18.6% | — | 9% |
| Group median | — | 34% | 11.2% | 10% | 10% |
The price
What a price has to assume.
What the price implies
reverse-DCFType today's close and see the owner-earnings growth you'd have to believe to justify it, beside what Kennametal has delivered.
Kennametal’s latest year runs above its own through-cycle margin — the reported figure may flatter a peak. So the tool opens on the through-cycle base, Graham’s averaging cutting both ways; clear the toggle below to read the latest year exactly as reported.
Through the cycle, Kennametal earns about $97M on its 4.9% median owner-earnings margin. This year’s 6.1% margin runs above that; the reported figure may flatter a peak you'd be paying on. Normalize, below, values the price on that through-cycle figure rather than the latest year. It comes pre-checked here for that reason, the same rule that already normalizes a trough; clear it to price the year as filed.
—
9.0% = the 4.55% 10-year Treasury (Jul 15, 2026) + 4.45 points of equity premium. The rate you require is yours to set.
Enter a price above to run it.
A dated snapshot of the price you typed, the assumptions you set, and what the page showed for them. A snapshot is never edited after it is saved. Your notebook is yours alone — the commitment states what is stored and what we will never do.
Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.
Prefilled with the 10-year Treasury (4.55%, as of Jul 15, 2026). Edit it for today’s exact figure, or a AAA corporate yield.
Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.
Owner earnings $73M on 76M shares outstanding, per the 10-Q cover, as of 2026-04-30; net debt $492M. The base opens on the through-cycle figure (the latest year sits above the record’s own median, and Graham’s averaging cuts both ways); clear Normalize to use the year as filed. Net of stock comp treats option pay as the expense it is. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.
Manual order: ← KMPR its page in the Manual KMTS →
Industry order: ← KAI the Industrial Machinery chapter KRNT →