As of 2026-09-13, the Intrinsic Value of Matthews International Corp (MATW) is 33.52 USD. This MATW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.00 USD, the upside of Matthews International Corp is 67.60%.
The range of the Intrinsic Value is 14.23 - 142.38 USD
Based on its market price of 20.00 USD and our intrinsic valuation, Matthews International Corp (MATW) is undervalued by 67.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.23 - 142.38 | 33.52 | 67.6% |
| DCF (Growth 10y) | 16.59 - 142.00 | 35.82 | 79.1% |
| DCF (EBITDA 5y) | 18.77 - 45.57 | 27.95 | 39.7% |
| DCF (EBITDA 10y) | 19.73 - 54.70 | 31.70 | 58.5% |
| Fair Value | 1.56 - 1.56 | 1.56 | -92.22% |
| P/E | 6.02 - 21.28 | 13.91 | -30.5% |
| EV/EBITDA | (1.56) - 29.24 | 13.69 | -31.5% |
| EPV | 12.53 - 46.85 | 29.69 | 48.4% |
| DDM - Stable | 2.78 - 9.62 | 6.20 | -69.0% |
| DDM - Multi | 26.83 - 57.23 | 35.18 | 75.9% |
| Market Cap (mil) | 624.00 |
| Beta | 0.50 |
| Outstanding shares (mil) | 31.20 |
| Enterprise Value (mil) | 1,167.16 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.37% |
| Cost of Debt | 14.68% |
| WACC | 9.25% |