MOD
Modine Manufacturing Co
Price:  
113.28 
USD
Volume:  
828,891.00
United States | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MOD Intrinsic Value

%
Upside

As of 2024-07-15, the Intrinsic Value of Modine Manufacturing Co (MOD) is 109.70 USD. This MOD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 113.28 USD, the upside of Modine Manufacturing Co is %.

The range of the Intrinsic Value is 73.73 - 214.13 USD

113.28 USD
Stock Price
109.70 USD
Intrinsic Value
Intrinsic Value Details

MOD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 73.73 - 214.13 109.70 -3.2%
DCF (Growth 10y) 90.77 - 247.46 131.29 15.9%
DCF (EBITDA 5y) 55.63 - 78.71 63.85 -43.6%
DCF (EBITDA 10y) 73.70 - 106.78 86.18 -23.9%
Fair Value 15.43 - 15.43 15.43 -86.38%
P/E 49.18 - 79.39 65.59 -42.1%
EV/EBITDA 26.42 - 51.11 32.12 -71.6%
EPV 19.26 - 30.60 24.93 -78.0%
DDM - Stable 27.62 - 101.48 64.55 -43.0%
DDM - Multi 57.34 - 169.92 86.49 -23.6%

MOD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,926.81
Beta 2.04
Outstanding shares (mil) 52.32
Enterprise Value (mil) 6,298.31
Market risk premium 4.60%
Cost of Equity 8.28%
Cost of Debt 4.77%
WACC 7.91%