As of 2024-10-06, the Intrinsic Value of Matthews International Corp (MATW) is
72.88 USD. This MATW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 21.92 USD, the upside of Matthews International Corp is
232.50%.
The range of the Intrinsic Value is 35.99 - 240.18 USD
72.88 USD
Intrinsic Value
MATW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
35.99 - 240.18 |
72.88 |
232.5% |
| DCF (Growth 10y) |
46.32 - 269.70 |
87.11 |
297.4% |
| DCF (EBITDA 5y) |
34.00 - 65.77 |
48.08 |
119.3% |
| DCF (EBITDA 10y) |
44.59 - 92.65 |
64.63 |
194.9% |
| Fair Value |
4.28 - 4.28 |
4.28 |
-80.47% |
| P/E |
21.41 - 42.51 |
30.89 |
40.9% |
| EV/EBITDA |
13.68 - 48.27 |
30.49 |
39.1% |
| EPV |
32.51 - 92.18 |
62.35 |
184.4% |
| DDM - Stable |
7.54 - 23.01 |
15.28 |
-30.3% |
| DDM - Multi |
51.68 - 112.63 |
69.82 |
218.5% |
MATW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
670.75 |
| Beta |
0.67 |
| Outstanding shares (mil) |
30.60 |
| Enterprise Value (mil) |
1,458.23 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.65% |
| Cost of Debt |
8.22% |
| WACC |
7.58% |