As of 2024-12-12, the Intrinsic Value of Fortive Corp (FTV) is
81.54 USD. This Fortive valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 78.28 USD, the upside of Fortive Corp is
4.20%.
The range of the Intrinsic Value is 56.94 - 140.70 USD
81.54 USD
Intrinsic Value
Fortive Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
56.94 - 140.70 |
81.54 |
4.2% |
| DCF (Growth 10y) |
77.77 - 179.07 |
107.71 |
37.6% |
| DCF (EBITDA 5y) |
70.30 - 89.43 |
78.65 |
0.5% |
| DCF (EBITDA 10y) |
89.57 - 118.96 |
102.43 |
30.8% |
| Fair Value |
12.82 - 12.82 |
12.82 |
-83.63% |
| P/E |
74.23 - 78.90 |
77.79 |
-0.6% |
| EV/EBITDA |
68.91 - 97.44 |
79.29 |
1.3% |
| EPV |
26.46 - 35.40 |
30.93 |
-60.5% |
| DDM - Stable |
23.81 - 70.41 |
47.11 |
-39.8% |
| DDM - Multi |
45.29 - 102.79 |
62.73 |
-19.9% |
Fortive Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
27,159.25 |
| Beta |
1.05 |
| Outstanding shares (mil) |
346.95 |
| Enterprise Value (mil) |
30,207.85 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.41% |
| Cost of Debt |
5.00% |
| WACC |
8.82% |