CMCO
Columbus McKinnon Corp
Price:  
35.16 
USD
Volume:  
129,415.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CMCO Intrinsic Value

%
Upside

As of 2024-06-15, the Intrinsic Value of Columbus McKinnon Corp (CMCO) is 53.00 USD. This CMCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.16 USD, the upside of Columbus McKinnon Corp is %.

The range of the Intrinsic Value is 36.86 - 86.89 USD

35.16 USD
Stock Price
53.00 USD
Intrinsic Value
Intrinsic Value Details

CMCO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 36.86 - 86.89 53.00 50.7%
DCF (Growth 10y) 42.82 - 92.00 58.86 67.4%
DCF (EBITDA 5y) 40.83 - 49.94 43.83 24.7%
DCF (EBITDA 10y) 46.50 - 60.63 51.96 47.8%
Fair Value 40.40 - 40.40 40.40 14.90%
P/E 37.97 - 45.89 42.29 20.3%
EV/EBITDA 34.32 - 40.40 35.25 0.3%
EPV 24.90 - 36.59 30.75 -12.6%
DDM - Stable 11.00 - 26.73 18.86 -46.3%
DDM - Multi 22.00 - 41.77 28.84 -18.0%

CMCO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,014.72
Beta 1.67
Outstanding shares (mil) 28.86
Enterprise Value (mil) 1,430.83
Market risk premium 4.60%
Cost of Equity 10.86%
Cost of Debt 6.83%
WACC 9.12%