As of 2025-05-19, the Intrinsic Value of Metso Outotec Corp (MOCORP.HE) is 7.14 Metso Outotec Oyj. This MOCORP.HE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.89 Metso Outotec Oyj, the upside of Metso Outotec Corp is -23.90%.
The range of the Intrinsic Value is 3.46 - 85.34 Metso Outotec Oyj
Based on its market price of 10.89 Metso Outotec Oyj and our intrinsic valuation, Metso Outotec Corp (MOCORP.HE) is overvalued by 23.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.46 - 85.34 | 7.14 | -23.9% |
| DCF (Growth 10y) | 8.87 - 207.25 | 17.79 | 89.7% |
| DCF (EBITDA 5y) | 3.65 - 7.17 | 5.37 | -42.7% |
| DCF (EBITDA 10y) | 6.17 - 12.27 | 8.94 | -4.7% |
| P/E | 4.01 - 6.86 | 5.89 | -37.2% |
| EV/EBITDA | 3.13 - 5.83 | 4.45 | -52.5% |
| EPV | 0.97 - 2.25 | 1.61 | -82.9% |
| DDM - Stable | 3.57 - 48.57 | 26.07 | 177.9% |
| DDM - Multi | 6.91 - 71.11 | 12.46 | 32.8% |
| Market Cap (mil) | 8,994.58 |
| Beta | 1.70 |
| Outstanding shares (mil) | 826.33 |
| Enterprise Value (mil) | 8,450.08 |
| Market risk premium | 5.60% |
| Cost of Equity | 6.85% |
| Cost of Debt | 6.49% |
| WACC | 6.59% |