CIX
CompX International Inc
Price:  
24.65 
USD
Volume:  
7,772.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CIX Intrinsic Value

%
Upside

As of 2024-05-30, the Intrinsic Value of CompX International Inc (CIX) is 23.56 USD. This CIX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.65 USD, the upside of CompX International Inc is %.

The range of the Intrinsic Value is 20.00 - 29.49 USD

24.65 USD
Stock Price
23.56 USD
Intrinsic Value
Intrinsic Value Details

CIX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 20.00 - 29.49 23.56 -4.4%
DCF (Growth 10y) 23.45 - 34.96 27.78 12.7%
DCF (EBITDA 5y) 20.18 - 24.14 22.62 -8.2%
DCF (EBITDA 10y) 23.36 - 29.27 26.58 7.8%
Fair Value 20.97 - 20.97 20.97 -14.94%
P/E 23.87 - 35.88 27.00 9.5%
EV/EBITDA 17.69 - 29.49 22.13 -10.2%
EPV 21.72 - 28.90 25.31 2.7%
DDM - Stable 8.15 - 18.73 13.44 -45.5%
DDM - Multi 11.61 - 20.50 14.80 -40.0%

CIX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 303.44
Beta 1.07
Outstanding shares (mil) 12.31
Enterprise Value (mil) 251.58
Market risk premium 4.60%
Cost of Equity 11.54%
Cost of Debt 5.00%
WACC 7.68%