As of 2026-03-21, the Intrinsic Value of Cummins Inc (CMI) is 449.09 USD. This Cummins valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 533.54 USD, the upside of Cummins Inc is -15.80%.
The range of the Intrinsic Value is 340.96 - 660.40 USD
Based on its market price of 533.54 USD and our intrinsic valuation, Cummins Inc (CMI) is overvalued by 15.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 340.96 - 660.40 | 449.09 | -15.8% |
| DCF (Growth 10y) | 485.65 - 903.97 | 628.40 | 17.8% |
| DCF (EBITDA 5y) | 588.71 - 787.45 | 710.50 | 33.2% |
| DCF (EBITDA 10y) | 701.41 - 988.72 | 860.89 | 61.4% |
| Fair Value | 514.40 - 514.40 | 514.40 | -3.59% |
| P/E | 293.42 - 526.09 | 420.27 | -21.2% |
| EV/EBITDA | 373.46 - 507.04 | 453.20 | -15.1% |
| EPV | 152.85 - 204.08 | 178.46 | -66.6% |
| DDM - Stable | 150.24 - 368.65 | 259.45 | -51.4% |
| DDM - Multi | 359.87 - 672.81 | 467.67 | -12.3% |
| Market Cap (mil) | 73,719.22 |
| Beta | 1.17 |
| Outstanding shares (mil) | 138.17 |
| Enterprise Value (mil) | 78,426.22 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.31% |
| Cost of Debt | 4.54% |
| WACC | 9.67% |