As of 2025-09-16, the Intrinsic Value of Cummins Inc (CMI) is 375.78 USD. This Cummins valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 414.20 USD, the upside of Cummins Inc is -9.30%.
The range of the Intrinsic Value is 278.31 - 576.68 USD
Based on its market price of 414.20 USD and our intrinsic valuation, Cummins Inc (CMI) is overvalued by 9.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 278.31 - 576.68 | 375.78 | -9.3% |
| DCF (Growth 10y) | 377.90 - 742.02 | 497.76 | 20.2% |
| DCF (EBITDA 5y) | 444.38 - 534.55 | 505.29 | 22.0% |
| DCF (EBITDA 10y) | 507.65 - 651.21 | 591.29 | 42.8% |
| Fair Value | 533.60 - 533.60 | 533.60 | 28.83% |
| P/E | 293.74 - 415.78 | 344.44 | -16.8% |
| EV/EBITDA | 355.74 - 414.37 | 389.88 | -5.9% |
| EPV | 134.04 - 183.57 | 158.80 | -61.7% |
| DDM - Stable | 164.82 - 420.78 | 292.80 | -29.3% |
| DDM - Multi | 300.65 - 580.02 | 394.37 | -4.8% |
| Market Cap (mil) | 57,072.62 |
| Beta | 1.27 |
| Outstanding shares (mil) | 137.79 |
| Enterprise Value (mil) | 62,864.62 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.82% |
| Cost of Debt | 4.35% |
| WACC | 9.10% |