CR
Crane Co
Price:  
121.91 
USD
Volume:  
180,246.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CR Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Crane Co (CR) is 124.06 USD. This CR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 121.91 USD, the upside of Crane Co is %.

The range of the Intrinsic Value is 93.82 - 189.90 USD

121.91 USD
Stock Price
124.06 USD
Intrinsic Value
Intrinsic Value Details

CR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 93.82 - 189.90 124.06 1.8%
DCF (Growth 10y) 104.88 - 199.11 134.84 10.6%
DCF (EBITDA 5y) 94.04 - 129.73 111.10 -8.9%
DCF (EBITDA 10y) 105.15 - 146.13 124.08 1.8%
Fair Value 22.52 - 22.52 22.52 -81.53%
P/E 92.25 - 119.64 106.67 -12.5%
EV/EBITDA 57.17 - 111.68 83.35 -31.6%
EPV 38.54 - 47.99 43.27 -64.5%
DDM - Stable 39.01 - 107.16 73.09 -40.0%
DDM - Multi 98.25 - 171.25 121.80 -0.1%

CR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,925.71
Beta 1.16
Outstanding shares (mil) 56.81
Enterprise Value (mil) 6,844.61
Market risk premium 4.60%
Cost of Equity 9.93%
Cost of Debt 5.00%
WACC 9.60%