As of 2025-01-14, the Intrinsic Value of Crane Co (CR) is
180.48 USD. This CR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 151.57 USD, the upside of Crane Co is
19.10%.
The range of the Intrinsic Value is 119.85 - 386.20 USD
180.48 USD
Intrinsic Value
CR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
119.85 - 386.20 |
180.48 |
19.1% |
| DCF (Growth 10y) |
138.50 - 414.97 |
201.89 |
33.2% |
| DCF (EBITDA 5y) |
95.34 - 129.16 |
112.23 |
-26.0% |
| DCF (EBITDA 10y) |
117.27 - 162.14 |
138.68 |
-8.5% |
| Fair Value |
66.18 - 66.18 |
66.18 |
-56.34% |
| P/E |
95.00 - 132.49 |
110.09 |
-27.4% |
| EV/EBITDA |
65.76 - 100.96 |
85.15 |
-43.8% |
| EPV |
40.03 - 53.54 |
46.78 |
-69.1% |
| DDM - Stable |
52.63 - 224.79 |
138.71 |
-8.5% |
| DDM - Multi |
91.68 - 299.45 |
139.78 |
-7.8% |
CR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,674.35 |
| Beta |
1.55 |
| Outstanding shares (mil) |
57.23 |
| Enterprise Value (mil) |
8,748.05 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.98% |
| Cost of Debt |
4.78% |
| WACC |
7.86% |