As of 2025-12-26, the Intrinsic Value of 3M Co (MMM) is 183.34 USD. This 3M valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 160.34 USD, the upside of 3M Co is 14.30%.
The range of the Intrinsic Value is 126.06 - 333.26 USD
Based on its market price of 160.34 USD and our intrinsic valuation, 3M Co (MMM) is undervalued by 14.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 126.06 - 333.26 | 183.34 | 14.3% |
| DCF (Growth 10y) | 148.08 - 362.22 | 207.79 | 29.6% |
| DCF (EBITDA 5y) | 137.87 - 198.34 | 172.39 | 7.5% |
| DCF (EBITDA 10y) | 157.26 - 232.26 | 196.73 | 22.7% |
| Fair Value | 32.01 - 32.01 | 32.01 | -80.04% |
| P/E | 148.27 - 206.36 | 171.22 | 6.8% |
| EV/EBITDA | 109.35 - 165.97 | 146.27 | -8.8% |
| EPV | 109.37 - 154.01 | 131.69 | -17.9% |
| DDM - Stable | 56.30 - 177.74 | 117.02 | -27.0% |
| DDM - Multi | 122.42 - 289.16 | 170.75 | 6.5% |
| Market Cap (mil) | 85,177.42 |
| Beta | 1.26 |
| Outstanding shares (mil) | 531.23 |
| Enterprise Value (mil) | 93,109.42 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.60% |
| Cost of Debt | 4.28% |
| WACC | 7.93% |