As of 2025-07-11, the Intrinsic Value of Cummins Inc (CMI) is 387.53 USD. This Cummins valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 340.03 USD, the upside of Cummins Inc is 14.00%.
The range of the Intrinsic Value is 288.60 - 589.50 USD
Based on its market price of 340.03 USD and our intrinsic valuation, Cummins Inc (CMI) is undervalued by 14.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 288.60 - 589.50 | 387.53 | 14.0% |
| DCF (Growth 10y) | 388.89 - 752.28 | 509.26 | 49.8% |
| DCF (EBITDA 5y) | 405.73 - 484.87 | 441.65 | 29.9% |
| DCF (EBITDA 10y) | 468.58 - 590.70 | 523.88 | 54.1% |
| Fair Value | 504.18 - 504.18 | 504.18 | 48.27% |
| P/E | 277.90 - 332.68 | 309.70 | -8.9% |
| EV/EBITDA | 314.98 - 354.79 | 337.87 | -0.6% |
| EPV | 138.94 - 186.16 | 162.55 | -52.2% |
| DDM - Stable | 159.20 - 398.26 | 278.73 | -18.0% |
| DDM - Multi | 302.29 - 570.47 | 393.49 | 15.7% |
| Market Cap (mil) | 46,822.13 |
| Beta | 1.13 |
| Outstanding shares (mil) | 137.70 |
| Enterprise Value (mil) | 52,778.13 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.71% |
| Cost of Debt | 4.39% |
| WACC | 8.87% |