As of 2025-09-18, the Intrinsic Value of Curtiss-Wright Corp (CW) is 543.84 USD. This CW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 497.76 USD, the upside of Curtiss-Wright Corp is 9.30%.
The range of the Intrinsic Value is 358.91 - 1,152.59 USD
Based on its market price of 497.76 USD and our intrinsic valuation, Curtiss-Wright Corp (CW) is undervalued by 9.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 358.91 - 1,152.59 | 543.84 | 9.3% |
| DCF (Growth 10y) | 425.00 - 1,263.82 | 621.80 | 24.9% |
| DCF (EBITDA 5y) | 463.07 - 523.73 | 495.00 | -0.6% |
| DCF (EBITDA 10y) | 506.43 - 610.99 | 558.28 | 12.2% |
| Fair Value | 102.17 - 102.17 | 102.17 | -79.47% |
| P/E | 405.89 - 535.51 | 466.27 | -6.3% |
| EV/EBITDA | 315.70 - 421.38 | 351.98 | -29.3% |
| EPV | 117.80 - 156.73 | 137.27 | -72.4% |
| DDM - Stable | 141.44 - 574.63 | 358.03 | -28.1% |
| DDM - Multi | 288.16 - 904.97 | 436.52 | -12.3% |
| Market Cap (mil) | 18,755.60 |
| Beta | 1.19 |
| Outstanding shares (mil) | 37.68 |
| Enterprise Value (mil) | 19,382.31 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.90% |
| Cost of Debt | 5.00% |
| WACC | 7.69% |