CW
Curtiss-Wright Corp
Price:  
341.94 
USD
Volume:  
298,519.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CW Intrinsic Value

-9.70 %
Upside

As of 2025-02-13, the Intrinsic Value of Curtiss-Wright Corp (CW) is 308.93 USD. This CW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 341.94 USD, the upside of Curtiss-Wright Corp is -9.70%.

The range of the Intrinsic Value is 219.38 - 526.06 USD

341.94 USD
Stock Price
308.93 USD
Intrinsic Value
Intrinsic Value Details

CW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 219.38 - 526.06 308.93 -9.7%
DCF (Growth 10y) 264.74 - 594.22 361.87 5.8%
DCF (EBITDA 5y) 396.76 - 475.65 430.02 25.8%
DCF (EBITDA 10y) 405.42 - 531.28 459.69 34.4%
Fair Value 85.75 - 85.75 85.75 -74.92%
P/E 315.06 - 371.08 349.61 2.2%
EV/EBITDA 298.99 - 337.02 310.80 -9.1%
EPV 78.50 - 110.02 94.26 -72.4%
DDM - Stable 86.20 - 260.68 173.44 -49.3%
DDM - Multi 164.74 - 388.30 231.45 -32.3%

CW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,976.62
Beta 1.35
Outstanding shares (mil) 37.95
Enterprise Value (mil) 13,582.07
Market risk premium 4.60%
Cost of Equity 10.21%
Cost of Debt 5.00%
WACC 9.74%