CW
Curtiss-Wright Corp
Price:  
275.01 
USD
Volume:  
554,964.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CW Intrinsic Value

%
Upside

As of 2024-06-24, the Intrinsic Value of Curtiss-Wright Corp (CW) is 359.44 USD. This CW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 275.01 USD, the upside of Curtiss-Wright Corp is %.

The range of the Intrinsic Value is 260.48 - 585.41 USD

275.01 USD
Stock Price
359.44 USD
Intrinsic Value
Intrinsic Value Details

CW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 260.48 - 585.41 359.44 30.7%
DCF (Growth 10y) 310.94 - 652.54 415.75 51.2%
DCF (EBITDA 5y) 386.60 - 432.22 408.36 48.5%
DCF (EBITDA 10y) 432.48 - 513.97 470.86 71.2%
Fair Value 78.11 - 78.11 78.11 -71.60%
P/E 254.78 - 355.99 288.34 4.8%
EV/EBITDA 275.18 - 368.83 319.44 16.2%
EPV 101.08 - 131.74 116.41 -57.7%
DDM - Stable 94.98 - 271.08 183.03 -33.4%
DDM - Multi 189.34 - 422.00 261.63 -4.9%

CW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,532.88
Beta 0.63
Outstanding shares (mil) 38.30
Enterprise Value (mil) 11,244.86
Market risk premium 4.60%
Cost of Equity 8.22%
Cost of Debt 5.00%
WACC 7.82%