Is DAN undervalued or overvalued?
As of 2025-03-22, the Intrinsic Value of Dana Inc (DAN) is 139.48 USD. This DAN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.14 USD, the upside of Dana Inc is 886.40%. This means that DAN is undervalued by 886.40%.
The range of the Intrinsic Value is 72.96 - 714.43 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 72.96 - 714.43 | 139.48 | 886.4% |
| DCF (Growth 10y) | 94.13 - 835.32 | 171.57 | 1113.4% |
| DCF (EBITDA 5y) | 28.17 - 43.73 | 34.22 | 142.0% |
| DCF (EBITDA 10y) | 47.83 - 72.17 | 57.62 | 307.5% |
| Fair Value | -9.82 - -9.82 | -9.82 | -169.48% |
| P/E | (5.05) - 17.01 | 4.87 | -65.6% |
| EV/EBITDA | 3.55 - 18.03 | 11.09 | -21.6% |
| EPV | 5.33 - 16.16 | 10.75 | -24.0% |
| DDM - Stable | (3.24) - (15.46) | (9.35) | -166.1% |
| DDM - Multi | 36.11 - 142.73 | 58.69 | 315.1% |
| Market Cap (mil) | 2,060.48 |
| Beta | 1.81 |
| Outstanding shares (mil) | 145.72 |
| Enterprise Value (mil) | 4,167.87 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.89% |
| Cost of Debt | 6.31% |
| WACC | 6.52% |