As of 2024-12-13, the Intrinsic Value of Dana Inc (DAN) is
11.02 USD. This DAN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 12.52 USD, the upside of Dana Inc is
-12.00%.
The range of the Intrinsic Value is 3.90 - 28.38 USD
11.02 USD
Intrinsic Value
DAN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
3.90 - 28.38 |
11.02 |
-12.0% |
| DCF (Growth 10y) |
6.32 - 30.51 |
13.42 |
7.2% |
| DCF (EBITDA 5y) |
6.28 - 13.82 |
10.08 |
-19.5% |
| DCF (EBITDA 10y) |
8.46 - 17.68 |
12.88 |
2.9% |
| Fair Value |
-2.76 - -2.76 |
-2.76 |
-122.04% |
| P/E |
(1.18) - 12.49 |
5.47 |
-56.3% |
| EV/EBITDA |
6.06 - 14.53 |
11.27 |
-10.0% |
| EPV |
2.23 - 9.01 |
5.62 |
-55.1% |
| DDM - Stable |
(0.65) - (1.58) |
(1.12) |
-108.9% |
| DDM - Multi |
5.95 - 11.42 |
7.85 |
-37.3% |
DAN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,815.15 |
| Beta |
1.53 |
| Outstanding shares (mil) |
144.98 |
| Enterprise Value (mil) |
4,067.15 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.05% |
| Cost of Debt |
6.01% |
| WACC |
7.09% |