CR
Crane Co
Price:  
184.89 
USD
Volume:  
226,535.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CR Intrinsic Value

-11.80 %
Upside

What is the intrinsic value of CR?

As of 2025-07-13, the Intrinsic Value of Crane Co (CR) is 163.03 USD. This CR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 184.89 USD, the upside of Crane Co is -11.80%.

The range of the Intrinsic Value is 119.03 - 271.93 USD

Is CR undervalued or overvalued?

Based on its market price of 184.89 USD and our intrinsic valuation, Crane Co (CR) is overvalued by 11.80%.

184.89 USD
Stock Price
163.03 USD
Intrinsic Value
Intrinsic Value Details

CR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 119.03 - 271.93 163.03 -11.8%
DCF (Growth 10y) 128.62 - 272.81 170.50 -7.8%
DCF (EBITDA 5y) 111.55 - 141.47 128.77 -30.4%
DCF (EBITDA 10y) 123.38 - 160.40 143.00 -22.7%
Fair Value 146.52 - 146.52 146.52 -20.75%
P/E 111.60 - 175.83 140.86 -23.8%
EV/EBITDA 106.06 - 131.64 122.31 -33.8%
EPV 65.26 - 82.26 73.76 -60.1%
DDM - Stable 57.96 - 182.46 120.21 -35.0%
DDM - Multi 82.87 - 201.05 117.17 -36.6%

CR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,631.17
Beta 1.28
Outstanding shares (mil) 57.50
Enterprise Value (mil) 10,443.17
Market risk premium 4.60%
Cost of Equity 8.98%
Cost of Debt 4.48%
WACC 8.86%