CW
Curtiss-Wright Corp
Price:  
401.82 
USD
Volume:  
364,727
United States | Aerospace & Defense

CW Intrinsic Value

-11.6 %
Upside

What is the intrinsic value of CW?

As of 2025-05-15, the Intrinsic Value of Curtiss-Wright Corp (CW) is 355.39 USD. This CW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 401.82 USD, the upside of Curtiss-Wright Corp is -11.6%.

The range of the Intrinsic Value is 244.33 - 656.06 USD.

Is CW undervalued or overvalued?

Based on its market price of 401.82 USD and our intrinsic valuation, Curtiss-Wright Corp (CW) is overvalued by 11.6%.

401.82 USD
Stock Price
355.39 USD
Intrinsic Value
Intrinsic Value Details

CW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 244.33 - 656.06 355.39 -11.6%
DCF (Growth Exit 10Y) 307.63 - 779.93 436.18 8.6%
DCF (EBITDA Exit 5Y) 409.07 - 600.56 501.40 24.8%
DCF (EBITDA Exit 10Y) 451.65 - 708.75 569.50 41.7%
Peter Lynch Fair Value 97.26 - 97.26 97.26 -75.79%
P/E Multiples 306.49 - 390.7 347.74 -13.5%
EV/EBITDA Multiples 303.79 - 415.71 380.79 -5.2%
Earnings Power Value 94.93 - 139.41 117.17 -70.8%
Dividend Discount Model - Stable 98.01 - 332.73 215.37 -46.4%
Dividend Discount Model - Multi Stages 189.5 - 509.09 277.27 -31.0%

CW Intrinsic Value - Key Valuation Metrics

Market Cap (mil)15,145
Beta1.33
Outstanding shares (mil)38
Enterprise Value (mil)15,877
Market risk premium5.1%
Cost of Equity9.1%
Cost of Debt5%
WACC8.8%