CR
Crane Co
Price:  
147.07 
USD
Volume:  
175,937.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CR Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of Crane Co (CR) is 141.17 USD. This CR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 147.07 USD, the upside of Crane Co is %.

The range of the Intrinsic Value is 104.15 - 228.46 USD

147.07 USD
Stock Price
141.17 USD
Intrinsic Value
Intrinsic Value Details

CR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 104.15 - 228.46 141.17 -4.0%
DCF (Growth 10y) 116.11 - 237.85 152.70 3.8%
DCF (EBITDA 5y) 96.25 - 133.11 111.62 -24.1%
DCF (EBITDA 10y) 110.15 - 152.80 127.94 -13.0%
Fair Value 22.38 - 22.38 22.38 -84.78%
P/E 91.68 - 131.44 109.59 -25.5%
EV/EBITDA 76.36 - 107.53 85.75 -41.7%
EPV 41.96 - 52.13 47.05 -68.0%
DDM - Stable 44.22 - 131.45 87.83 -40.3%
DDM - Multi 77.08 - 171.90 105.76 -28.1%

CR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,406.52
Beta 1.28
Outstanding shares (mil) 57.16
Enterprise Value (mil) 8,325.42
Market risk premium 4.60%
Cost of Equity 9.08%
Cost of Debt 4.62%
WACC 8.92%