As of 2025-06-21, the Intrinsic Value of Curtiss-Wright Corp (CW) is 387.99 USD. This CW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 466.84 USD, the upside of Curtiss-Wright Corp is -16.90%.
The range of the Intrinsic Value is 255.81 - 809.66 USD
Based on its market price of 466.84 USD and our intrinsic valuation, Curtiss-Wright Corp (CW) is overvalued by 16.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 255.81 - 809.66 | 387.99 | -16.9% |
| DCF (Growth 10y) | 317.20 - 943.61 | 468.06 | 0.3% |
| DCF (EBITDA 5y) | 400.33 - 642.55 | 522.43 | 11.9% |
| DCF (EBITDA 10y) | 442.40 - 753.88 | 589.52 | 26.3% |
| Fair Value | 97.26 - 97.26 | 97.26 | -79.17% |
| P/E | 356.75 - 463.83 | 421.32 | -9.8% |
| EV/EBITDA | 298.63 - 450.57 | 389.37 | -16.6% |
| EPV | 94.12 - 140.75 | 117.44 | -74.8% |
| DDM - Stable | 104.57 - 415.25 | 259.91 | -44.3% |
| DDM - Multi | 197.08 - 626.44 | 302.02 | -35.3% |
| Market Cap (mil) | 17,595.20 |
| Beta | 1.27 |
| Outstanding shares (mil) | 37.69 |
| Enterprise Value (mil) | 18,327.37 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.05% |
| Cost of Debt | 5.00% |
| WACC | 8.76% |