MATX
Matson Inc
Price:  
113.15 
USD
Volume:  
149,579.00
United States | Marine
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MATX Intrinsic Value

49.10 %
Upside

What is the intrinsic value of MATX?

As of 2025-07-05, the Intrinsic Value of Matson Inc (MATX) is 168.66 USD. This MATX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 113.15 USD, the upside of Matson Inc is 49.10%.

The range of the Intrinsic Value is 139.03 - 215.38 USD

Is MATX undervalued or overvalued?

Based on its market price of 113.15 USD and our intrinsic valuation, Matson Inc (MATX) is undervalued by 49.10%.

113.15 USD
Stock Price
168.66 USD
Intrinsic Value
Intrinsic Value Details

MATX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 139.03 - 215.38 168.66 49.1%
DCF (Growth 10y) 149.92 - 225.79 179.53 58.7%
DCF (EBITDA 5y) 120.54 - 181.59 145.38 28.5%
DCF (EBITDA 10y) 138.23 - 201.84 164.07 45.0%
Fair Value 392.62 - 392.62 392.62 246.99%
P/E 107.72 - 128.78 115.04 1.7%
EV/EBITDA 98.52 - 160.54 123.01 8.7%
EPV 134.22 - 183.56 158.89 40.4%
DDM - Stable 112.67 - 228.46 170.57 50.7%
DDM - Multi 110.25 - 178.95 136.85 20.9%

MATX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,693.22
Beta 1.14
Outstanding shares (mil) 32.64
Enterprise Value (mil) 3,951.82
Market risk premium 4.60%
Cost of Equity 8.47%
Cost of Debt 4.25%
WACC 7.98%