MANT
ManTech International Corp
Price:  
95.98 
USD
Volume:  
3,004,277.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MANT Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of ManTech International Corp (MANT) is 93.72 USD. This MANT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 95.98 USD, the upside of ManTech International Corp is %.

The range of the Intrinsic Value is 69.85 - 142.19 USD

95.98 USD
Stock Price
93.72 USD
Intrinsic Value
Intrinsic Value Details

MANT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 69.85 - 142.19 93.72 -2.4%
DCF (Growth 10y) 104.55 - 205.49 138.11 43.9%
DCF (EBITDA 5y) 119.92 - 154.47 139.12 45.0%
DCF (EBITDA 10y) 148.36 - 206.22 177.73 85.2%
Fair Value 74.60 - 74.60 74.60 -22.27%
P/E 52.22 - 88.59 73.72 -23.2%
EV/EBITDA 63.32 - 92.44 79.23 -17.5%
EPV 23.04 - 33.74 28.39 -70.4%
DDM - Stable 22.18 - 54.38 38.28 -60.1%
DDM - Multi 77.04 - 141.90 99.40 3.6%

MANT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,932.19
Beta 0.66
Outstanding shares (mil) 40.97
Enterprise Value (mil) 4,185.44
Market risk premium 4.60%
Cost of Equity 9.18%
Cost of Debt 9.28%
WACC 9.02%