CMI
Cummins Inc
Price:  
338.82 
USD
Volume:  
632,090.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Cummins Intrinsic Value

12.70 %
Upside

What is the intrinsic value of Cummins?

As of 2025-07-14, the Intrinsic Value of Cummins Inc (CMI) is 381.98 USD. This Cummins valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 338.82 USD, the upside of Cummins Inc is 12.70%.

The range of the Intrinsic Value is 283.54 - 584.49 USD

Is Cummins undervalued or overvalued?

Based on its market price of 338.82 USD and our intrinsic valuation, Cummins Inc (CMI) is undervalued by 12.70%.

338.82 USD
Stock Price
381.98 USD
Intrinsic Value
Intrinsic Value Details

Cummins Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 283.54 - 584.49 381.98 12.7%
DCF (Growth 10y) 381.78 - 745.79 501.77 48.1%
DCF (EBITDA 5y) 399.32 - 481.09 436.45 28.8%
DCF (EBITDA 10y) 460.35 - 586.20 517.24 52.7%
Fair Value 504.18 - 504.18 504.18 48.80%
P/E 273.46 - 331.60 306.00 -9.7%
EV/EBITDA 310.56 - 351.84 334.99 -1.1%
EPV 136.68 - 185.26 160.97 -52.5%
DDM - Stable 157.02 - 396.41 276.72 -18.3%
DDM - Multi 297.76 - 567.69 389.00 14.8%

Cummins Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 46,655.52
Beta 1.16
Outstanding shares (mil) 137.70
Enterprise Value (mil) 52,611.52
Market risk premium 4.60%
Cost of Equity 9.78%
Cost of Debt 4.39%
WACC 8.95%