As of 2024-12-15, the Intrinsic Value of 3M Co (MMM) is
40.31 USD. This 3M valuation is based on the model Peter Lynch Fair Value.
With the current market price of 129.92 USD, the upside of 3M Co is
-68.97%.
40.31 USD
Intrinsic Value
3M Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(2,615.93) - (172.68) |
(304.14) |
-334.1% |
| DCF (Growth 10y) |
(148.67) - (1,931.35) |
(245.33) |
-288.8% |
| DCF (EBITDA 5y) |
(88.44) - (111.69) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(90.08) - (111.65) |
(1,234.50) |
-123450.0% |
| Fair Value |
40.31 - 40.31 |
40.31 |
-68.97% |
| P/E |
159.78 - 224.92 |
198.92 |
53.1% |
| EV/EBITDA |
127.52 - 230.46 |
164.90 |
26.9% |
| EPV |
107.62 - 161.53 |
134.58 |
3.6% |
| DDM - Stable |
107.26 - 1,072.98 |
590.12 |
354.2% |
| DDM - Multi |
(125.34) - (914.76) |
(215.35) |
-265.8% |
3M Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
70,749.23 |
| Beta |
0.38 |
| Outstanding shares (mil) |
544.56 |
| Enterprise Value (mil) |
77,888.23 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.90% |
| Cost of Debt |
4.25% |
| WACC |
6.26% |