DAN
Dana Inc
Price:  
17.82 
USD
Volume:  
1,577,897.00
United States | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DAN Intrinsic Value

520.20 %
Upside

What is the intrinsic value of DAN?

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

Is DAN undervalued or overvalued?

Based on its market price of 17.82 USD and our intrinsic valuation, Dana Inc (DAN) is undervalued by 520.20%.

17.82 USD
Stock Price
110.52 USD
Intrinsic Value
Intrinsic Value Details

DAN Intrinsic Value - Valuation Summary

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%

DAN Intrinsic Value - Key Valuation Metrics

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%