CIR
CIRCOR International Inc
Price:  
56.00 
USD
Volume:  
3,161,722.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CIR Intrinsic Value

%
Upside

As of 2024-05-22, the Intrinsic Value of CIRCOR International Inc (CIR) is 61.72 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 %.

The range of the Intrinsic Value is 43.63 - 95.91 USD

56.00 USD
Stock Price
61.72 USD
Intrinsic Value
Intrinsic Value Details

CIR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 43.63 - 95.91 61.72 10.2%
DCF (Growth 10y) 57.19 - 113.43 76.83 37.2%
DCF (EBITDA 5y) 64.64 - 92.57 74.05 32.2%
DCF (EBITDA 10y) 75.30 - 111.06 88.30 57.7%
Fair Value 6.85 - 6.85 6.85 -87.77%
P/E 28.33 - 40.68 34.95 -37.6%
EV/EBITDA 41.09 - 83.12 57.30 2.3%
EPV 8.75 - 17.80 13.28 -76.3%
DDM - Stable 8.57 - 19.76 14.17 -74.7%
DDM - Multi 24.65 - 44.97 31.93 -43.0%

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 10.71%
Cost of Debt 8.18%
WACC 8.91%