As of 2024-07-27, the Intrinsic Value of Marine Products Corp (MPX) is
17.12 USD. This MPX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.66 USD, the upside of Marine Products Corp is
%.
The range of the Intrinsic Value is 13.75 - 23.71 USD
17.12 USD
Intrinsic Value
MPX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
13.75 - 23.71 |
17.12 |
60.6% |
| DCF (Growth 10y) |
14.51 - 24.53 |
17.92 |
68.1% |
| DCF (EBITDA 5y) |
12.30 - 15.12 |
13.17 |
23.6% |
| DCF (EBITDA 10y) |
13.61 - 17.52 |
15.02 |
40.9% |
| Fair Value |
11.94 - 11.94 |
11.94 |
12.05% |
| P/E |
12.98 - 19.10 |
16.80 |
57.6% |
| EV/EBITDA |
10.18 - 13.56 |
11.27 |
5.8% |
| EPV |
13.90 - 20.69 |
17.30 |
62.2% |
| DDM - Stable |
5.37 - 15.70 |
10.53 |
-1.2% |
| DDM - Multi |
6.54 - 14.94 |
9.10 |
-14.6% |
MPX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
369.69 |
| Beta |
0.05 |
| Outstanding shares (mil) |
34.68 |
| Enterprise Value (mil) |
288.46 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.90% |
| Cost of Debt |
5.00% |
| WACC |
6.94% |