As of 2024-12-14, the Intrinsic Value of Marine Products Corp (MPX) is
11.35 USD. This MPX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 9.68 USD, the upside of Marine Products Corp is
17.30%.
The range of the Intrinsic Value is 10.02 - 13.26 USD
11.35 USD
Intrinsic Value
MPX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.02 - 13.26 |
11.35 |
17.3% |
| DCF (Growth 10y) |
10.98 - 14.28 |
12.34 |
27.5% |
| DCF (EBITDA 5y) |
10.85 - 13.35 |
11.96 |
23.6% |
| DCF (EBITDA 10y) |
11.59 - 14.34 |
12.81 |
32.4% |
| Fair Value |
6.53 - 6.53 |
6.53 |
-32.51% |
| P/E |
9.50 - 11.71 |
10.41 |
7.5% |
| EV/EBITDA |
7.26 - 11.32 |
9.12 |
-5.8% |
| EPV |
12.39 - 14.97 |
13.68 |
41.3% |
| DDM - Stable |
2.71 - 5.10 |
3.90 |
-59.7% |
| DDM - Multi |
7.41 - 9.69 |
8.34 |
-13.8% |
MPX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
335.99 |
| Beta |
0.47 |
| Outstanding shares (mil) |
34.71 |
| Enterprise Value (mil) |
282.46 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.41% |
| Cost of Debt |
5.00% |
| WACC |
8.20% |