CMI
Cummins Inc
Price:  
270.26 
USD
Volume:  
1,813,734.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Cummins Intrinsic Value

%
Upside

As of 2024-03-04, the Intrinsic Value of Cummins Inc (CMI) is 176.89 USD. This Cummins valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 270.26 USD, the upside of Cummins Inc is %.

The range of the Intrinsic Value is 131.78 - 259.41 USD

270.26 USD
Stock Price
176.89 USD
Intrinsic Value
Intrinsic Value Details

Cummins Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 131.78 - 259.41 176.89 -34.5%
DCF (Growth 10y) 190.61 - 352.86 248.45 -8.1%
DCF (EBITDA 5y) 208.51 - 256.74 233.04 -13.8%
DCF (EBITDA 10y) 251.88 - 333.03 290.91 7.6%
Fair Value 25.91 - 25.91 25.91 -90.41%
P/E 65.39 - 174.99 115.73 -57.2%
EV/EBITDA 104.04 - 254.10 183.68 -32.0%
EPV 101.47 - 141.63 121.55 -55.0%
DDM - Stable 32.33 - 73.21 52.77 -80.5%
DDM - Multi 192.51 - 309.76 235.30 -12.9%

Cummins Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 38,339.08
Beta 1.17
Outstanding shares (mil) 141.86
Enterprise Value (mil) 42,856.08
Market risk premium 4.60%
Cost of Equity 10.79%
Cost of Debt 4.53%
WACC 9.71%