As of 2025-07-05, the Intrinsic Value of Dana Inc (DAN) is 110.52 USD. This DAN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.82 USD, the upside of Dana Inc is 520.20%.
The range of the Intrinsic Value is 56.16 - 632.94 USD
Based on its market price of 17.82 USD and our intrinsic valuation, Dana Inc (DAN) is undervalued by 520.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 56.16 - 632.94 | 110.52 | 520.2% |
| DCF (Growth 10y) | 74.47 - 756.30 | 139.20 | 681.1% |
| DCF (EBITDA 5y) | 24.95 - 40.83 | 30.52 | 71.3% |
| DCF (EBITDA 10y) | 41.38 - 66.19 | 50.64 | 184.2% |
| Fair Value | -6.00 - -6.00 | -6.00 | -133.69% |
| P/E | (3.76) - 17.51 | 6.25 | -64.9% |
| EV/EBITDA | 4.84 - 20.19 | 13.01 | -27.0% |
| EPV | 3.78 - 15.31 | 9.54 | -46.4% |
| DDM - Stable | (2.03) - (11.52) | (6.77) | -138.0% |
| DDM - Multi | 31.37 - 147.19 | 52.68 | 195.6% |
| Market Cap (mil) | 2,597.09 |
| Beta | 1.45 |
| Outstanding shares (mil) | 145.74 |
| Enterprise Value (mil) | 4,863.09 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.59% |
| Cost of Debt | 6.31% |
| WACC | 6.60% |