As of 2024-09-10, the Intrinsic Value of Curtiss-Wright Corp (CW) is
341.34 USD. This CW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 298.00 USD, the upside of Curtiss-Wright Corp is
%.
The range of the Intrinsic Value is 248.09 - 553.00 USD
341.34 USD
Intrinsic Value
CW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
248.09 - 553.00 |
341.34 |
14.5% |
| DCF (Growth 10y) |
307.76 - 641.45 |
410.57 |
37.8% |
| DCF (EBITDA 5y) |
382.97 - 433.14 |
410.20 |
37.7% |
| DCF (EBITDA 10y) |
429.77 - 516.95 |
473.89 |
59.0% |
| Fair Value |
81.96 - 81.96 |
81.96 |
-72.50% |
| P/E |
302.18 - 368.44 |
319.34 |
7.2% |
| EV/EBITDA |
278.75 - 343.13 |
302.78 |
1.6% |
| EPV |
99.96 - 130.94 |
115.45 |
-61.3% |
| DDM - Stable |
97.57 - 277.52 |
187.55 |
-37.1% |
| DDM - Multi |
191.21 - 420.14 |
262.53 |
-11.9% |
CW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11,413.40 |
| Beta |
0.69 |
| Outstanding shares (mil) |
38.30 |
| Enterprise Value (mil) |
12,080.49 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.34% |
| Cost of Debt |
5.00% |
| WACC |
7.95% |