As of 2024-07-27, the Intrinsic Value of ManTech International Corp (MANT) is
103.89 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 77.84 - 156.50 USD
103.89 USD
Intrinsic Value
MANT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
77.84 - 156.50 |
103.89 |
8.2% |
| DCF (Growth 10y) |
117.38 - 226.87 |
153.90 |
60.3% |
| DCF (EBITDA 5y) |
140.63 - 189.38 |
166.40 |
73.4% |
| DCF (EBITDA 10y) |
175.11 - 249.31 |
211.95 |
120.8% |
| Fair Value |
74.60 - 74.60 |
74.60 |
-22.27% |
| P/E |
61.77 - 95.76 |
85.80 |
-10.6% |
| EV/EBITDA |
74.05 - 95.63 |
87.89 |
-8.4% |
| EPV |
25.70 - 35.96 |
30.83 |
-67.9% |
| DDM - Stable |
24.62 - 59.58 |
42.10 |
-56.1% |
| DDM - Multi |
86.26 - 156.10 |
110.54 |
15.2% |
MANT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,932.20 |
| Beta |
0.66 |
| Outstanding shares (mil) |
40.97 |
| Enterprise Value (mil) |
4,185.44 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.50% |
| Cost of Debt |
9.28% |
| WACC |
8.38% |