CECE
CECO Environmental Corp
Price:  
11.65 
USD
Volume:  
201,409.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CECE Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of CECO Environmental Corp (CECE) is 15.67 USD. This CECE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.65 USD, the upside of CECO Environmental Corp is %.

The range of the Intrinsic Value is 11.49 - 23.93 USD

11.65 USD
Stock Price
15.67 USD
Intrinsic Value
Intrinsic Value Details

CECE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.49 - 23.93 15.67 34.5%
DCF (Growth 10y) 13.18 - 25.08 17.21 47.7%
DCF (EBITDA 5y) 9.31 - 11.46 10.33 -11.4%
DCF (EBITDA 10y) 11.36 - 14.16 12.67 8.8%
Fair Value 12.62 - 12.62 12.62 8.34%
P/E 5.53 - 7.26 6.33 -45.7%
EV/EBITDA 4.51 - 7.75 5.96 -48.8%
EPV 5.78 - 7.56 6.67 -42.7%
DDM - Stable 3.97 - 9.34 6.66 -42.8%
DDM - Multi 7.73 - 14.26 10.04 -13.8%

CECE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 401.92
Beta 1.12
Outstanding shares (mil) 34.50
Enterprise Value (mil) 498.43
Market risk premium 5.00%
Cost of Equity 9.88%
Cost of Debt 5.21%
WACC 8.43%