As of 2024-07-27, the Intrinsic Value of Colfax Corp (CFX) is
57.78 USD. This CFX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 39.06 USD, the upside of Colfax Corp is
%.
The range of the Intrinsic Value is 39.90 - 99.71 USD
57.78 USD
Intrinsic Value
CFX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
39.90 - 99.71 |
57.78 |
47.9% |
| DCF (Growth 10y) |
56.71 - 131.16 |
79.12 |
102.6% |
| DCF (EBITDA 5y) |
45.84 - 63.56 |
56.79 |
45.4% |
| DCF (EBITDA 10y) |
62.29 - 88.36 |
77.10 |
97.4% |
| Fair Value |
6.16 - 6.16 |
6.16 |
-84.24% |
| P/E |
11.35 - 34.51 |
21.98 |
-43.7% |
| EV/EBITDA |
29.63 - 46.12 |
38.01 |
-2.7% |
| EPV |
21.59 - 28.73 |
25.16 |
-35.6% |
| DDM - Stable |
5.05 - 13.96 |
9.50 |
-75.7% |
| DDM - Multi |
26.66 - 58.50 |
36.77 |
-5.9% |
CFX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,301.55 |
| Beta |
2.12 |
| Outstanding shares (mil) |
161.33 |
| Enterprise Value (mil) |
7,669.17 |
| Market risk premium |
4.24% |
| Cost of Equity |
10.21% |
| Cost of Debt |
5.83% |
| WACC |
8.80% |