CMCO
Columbus McKinnon Corp
Price:  
41.51 
USD
Volume:  
97,203.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CMCO Intrinsic Value

%
Upside

As of 2024-02-29, the Intrinsic Value of Columbus McKinnon Corp (CMCO) is 47.22 USD. This CMCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.51 USD, the upside of Columbus McKinnon Corp is %.

The range of the Intrinsic Value is 33.94 - 71.90 USD

41.51 USD
Stock Price
47.22 USD
Intrinsic Value
Intrinsic Value Details

CMCO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 33.94 - 71.90 47.22 13.8%
DCF (Growth 10y) 42.85 - 82.34 56.80 36.8%
DCF (EBITDA 5y) 46.74 - 56.66 51.15 23.2%
DCF (EBITDA 10y) 52.92 - 68.27 59.81 44.1%
Fair Value 42.36 - 42.36 42.36 2.04%
P/E 46.39 - 62.40 55.24 33.1%
EV/EBITDA 37.46 - 44.43 40.85 -1.6%
EPV 17.00 - 26.25 21.63 -47.9%
DDM - Stable 10.63 - 23.50 17.07 -58.9%
DDM - Multi 26.36 - 44.92 33.19 -20.0%

CMCO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,193.83
Beta 1.71
Outstanding shares (mil) 28.76
Enterprise Value (mil) 1,640.92
Market risk premium 4.60%
Cost of Equity 10.82%
Cost of Debt 5.85%
WACC 9.05%