As of 2024-09-12, the Intrinsic Value of Columbus McKinnon Corp (CMCO) is
51.77 USD. This CMCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 30.03 USD, the upside of Columbus McKinnon Corp is
%.
The range of the Intrinsic Value is 37.00 - 80.40 USD
51.77 USD
Intrinsic Value
CMCO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
37.00 - 80.40 |
51.77 |
72.4% |
| DCF (Growth 10y) |
42.48 - 83.91 |
56.72 |
88.9% |
| DCF (EBITDA 5y) |
39.94 - 48.80 |
43.34 |
44.3% |
| DCF (EBITDA 10y) |
45.81 - 58.75 |
51.17 |
70.4% |
| Fair Value |
39.79 - 39.79 |
39.79 |
32.50% |
| P/E |
39.57 - 49.53 |
42.50 |
41.5% |
| EV/EBITDA |
32.11 - 44.64 |
35.73 |
19.0% |
| EPV |
28.03 - 40.22 |
34.12 |
13.6% |
| DDM - Stable |
10.43 - 24.39 |
17.41 |
-42.0% |
| DDM - Multi |
21.62 - 39.38 |
27.92 |
-7.0% |
CMCO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
867.27 |
| Beta |
1.24 |
| Outstanding shares (mil) |
28.88 |
| Enterprise Value (mil) |
1,309.32 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.28% |
| Cost of Debt |
6.48% |
| WACC |
8.32% |