MOD
Modine Manufacturing Co
Price:  
91.91 
USD
Volume:  
981,887.00
United States | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MOD Intrinsic Value

40.40 %
Upside

What is the intrinsic value of MOD?

As of 2025-07-13, the Intrinsic Value of Modine Manufacturing Co (MOD) is 129.02 USD. This MOD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 91.91 USD, the upside of Modine Manufacturing Co is 40.40%.

The range of the Intrinsic Value is 93.71 - 210.44 USD

Is MOD undervalued or overvalued?

Based on its market price of 91.91 USD and our intrinsic valuation, Modine Manufacturing Co (MOD) is undervalued by 40.40%.

91.91 USD
Stock Price
129.02 USD
Intrinsic Value
Intrinsic Value Details

MOD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 93.71 - 210.44 129.02 40.4%
DCF (Growth 10y) 116.64 - 246.42 156.19 69.9%
DCF (EBITDA 5y) 64.09 - 109.53 87.26 -5.1%
DCF (EBITDA 10y) 87.08 - 139.20 112.52 22.4%
Fair Value 17.56 - 17.56 17.56 -80.89%
P/E 43.68 - 68.84 53.43 -41.9%
EV/EBITDA 32.92 - 67.39 44.22 -51.9%
EPV 33.94 - 44.48 39.21 -57.3%
DDM - Stable 34.35 - 98.86 66.60 -27.5%
DDM - Multi 73.61 - 166.17 102.21 11.2%

MOD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,815.17
Beta 2.32
Outstanding shares (mil) 52.39
Enterprise Value (mil) 5,094.36
Market risk premium 4.60%
Cost of Equity 8.18%
Cost of Debt 5.00%
WACC 7.88%