As of 2024-12-12, the Intrinsic Value of Columbus McKinnon Corp (CMCO) is 47.66 USD. This CMCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.35 USD, the upside of Columbus McKinnon Corp is 18.10%.

The range of the Intrinsic Value is 32.23 - 80.50 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	32.23 - 80.50	47.66	18.1%
DCF (Growth 10y)	37.55 - 84.50	52.74	30.7%
DCF (EBITDA 5y)	43.87 - 66.49	54.26	34.5%
DCF (EBITDA 10y)	45.90 - 72.09	57.55	42.6%
Fair Value	13.18 - 13.18	13.18	-67.34%
P/E	18.08 - 50.42	33.73	-16.4%
EV/EBITDA	21.55 - 48.02	35.51	-12.0%
EPV	21.45 - 34.02	27.74	-31.3%
DDM - Stable	3.38 - 8.02	5.70	-85.9%
DDM - Multi	23.92 - 42.43	30.44	-24.5%