As of 2025-06-18, the Intrinsic Value of Columbus McKinnon Corp (CMCO) is 27.31 USD. This CMCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.88 USD, the upside of Columbus McKinnon Corp is 83.50%.
The range of the Intrinsic Value is 16.72 - 48.79 USD
Based on its market price of 14.88 USD and our intrinsic valuation, Columbus McKinnon Corp (CMCO) is undervalued by 83.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.72 - 48.79 | 27.31 | 83.5% |
| DCF (Growth 10y) | 22.29 - 55.16 | 33.26 | 123.5% |
| DCF (EBITDA 5y) | 21.08 - 31.23 | 25.61 | 72.1% |
| DCF (EBITDA 10y) | 25.48 - 38.71 | 31.34 | 110.6% |
| Fair Value | -3.23 - -3.23 | -3.23 | -121.70% |
| P/E | (4.67) - 6.06 | 0.10 | -99.3% |
| EV/EBITDA | 14.49 - 25.02 | 18.07 | 21.4% |
| EPV | 24.48 - 35.22 | 29.85 | 100.6% |
| DDM - Stable | (1.05) - (2.25) | (1.65) | -111.1% |
| DDM - Multi | 9.04 - 15.56 | 11.48 | -22.9% |
| Market Cap (mil) | 425.72 |
| Beta | 1.01 |
| Outstanding shares (mil) | 28.61 |
| Enterprise Value (mil) | 843.01 |
| Market risk premium | 4.60% |
| Cost of Equity | 12.61% |
| Cost of Debt | 7.77% |
| WACC | 9.23% |