As of 2024-09-17, the Intrinsic Value of Cummins Inc (CMI) is
181.08 USD. This Cummins valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 301.07 USD, the upside of Cummins Inc is
%.
The range of the Intrinsic Value is 133.21 - 268.93 USD
181.08 USD
Intrinsic Value
Cummins Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
133.21 - 268.93 |
181.08 |
-39.9% |
| DCF (Growth 10y) |
195.20 - 364.44 |
255.42 |
-15.2% |
| DCF (EBITDA 5y) |
185.61 - 280.49 |
231.42 |
-23.1% |
| DCF (EBITDA 10y) |
222.58 - 338.83 |
276.40 |
-8.2% |
| Fair Value |
70.92 - 70.92 |
70.92 |
-76.44% |
| P/E |
143.77 - 189.09 |
163.80 |
-45.6% |
| EV/EBITDA |
104.78 - 276.93 |
180.19 |
-40.1% |
| EPV |
97.01 - 138.71 |
117.86 |
-60.9% |
| DDM - Stable |
90.58 - 206.67 |
148.62 |
-50.6% |
| DDM - Multi |
171.38 - 295.03 |
216.05 |
-28.2% |
Cummins Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
41,261.64 |
| Beta |
0.73 |
| Outstanding shares (mil) |
137.05 |
| Enterprise Value (mil) |
47,174.64 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.57% |
| Cost of Debt |
4.39% |
| WACC |
9.57% |