As of 2024-12-15, the Intrinsic Value of CIRCOR International Inc (CIR) is
62.05 USD. This CIR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 56.00 USD, the upside of CIRCOR International Inc is
10.80%.
The range of the Intrinsic Value is 45.70 - 90.71 USD
62.05 USD
Intrinsic Value
CIR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
45.70 - 90.71 |
62.05 |
10.8% |
| DCF (Growth 10y) |
59.80 - 107.37 |
77.23 |
37.9% |
| DCF (EBITDA 5y) |
60.84 - 90.20 |
70.35 |
25.6% |
| DCF (EBITDA 10y) |
73.13 - 107.62 |
85.12 |
52.0% |
| Fair Value |
6.85 - 6.85 |
6.85 |
-87.77% |
| P/E |
35.30 - 52.88 |
42.81 |
-23.6% |
| EV/EBITDA |
43.92 - 81.50 |
56.77 |
1.4% |
| EPV |
9.62 - 16.70 |
13.16 |
-76.5% |
| DDM - Stable |
8.73 - 18.81 |
13.77 |
-75.4% |
| DDM - Multi |
25.21 - 42.54 |
31.69 |
-43.4% |
CIR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,141.84 |
| Beta |
1.39 |
| Outstanding shares (mil) |
20.39 |
| Enterprise Value (mil) |
1,594.05 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.78% |
| Cost of Debt |
7.78% |
| WACC |
8.90% |