As of 2025-01-13, the Intrinsic Value of Modine Manufacturing Co (MOD) is
155.97 USD. This MOD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 118.83 USD, the upside of Modine Manufacturing Co is
31.30%.
The range of the Intrinsic Value is 99.29 - 369.17 USD
155.97 USD
Intrinsic Value
MOD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
99.29 - 369.17 |
155.97 |
31.3% |
| DCF (Growth 10y) |
129.26 - 448.58 |
196.77 |
65.6% |
| DCF (EBITDA 5y) |
64.92 - 90.95 |
73.76 |
-37.9% |
| DCF (EBITDA 10y) |
90.90 - 127.83 |
104.32 |
-12.2% |
| Fair Value |
15.58 - 15.58 |
15.58 |
-86.89% |
| P/E |
35.71 - 55.66 |
47.49 |
-60.0% |
| EV/EBITDA |
29.89 - 52.65 |
35.74 |
-69.9% |
| EPV |
21.86 - 31.33 |
26.59 |
-77.6% |
| DDM - Stable |
35.58 - 162.53 |
99.05 |
-16.6% |
| DDM - Multi |
84.91 - 304.07 |
133.05 |
12.0% |
MOD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,238.57 |
| Beta |
3.44 |
| Outstanding shares (mil) |
52.50 |
| Enterprise Value (mil) |
6,565.38 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.93% |
| Cost of Debt |
4.71% |
| WACC |
7.62% |