MPX
Marine Products Corp
Price:  
10.50 
USD
Volume:  
138,730.00
United States | Leisure Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MPX Intrinsic Value

%
Upside

As of 2024-06-13, the Intrinsic Value of Marine Products Corp (MPX) is 15.92 USD. This MPX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.50 USD, the upside of Marine Products Corp is %.

The range of the Intrinsic Value is 13.23 - 20.63 USD

10.50 USD
Stock Price
15.92 USD
Intrinsic Value
Intrinsic Value Details

MPX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 13.23 - 20.63 15.92 51.6%
DCF (Growth 10y) 13.94 - 21.32 16.65 58.5%
DCF (EBITDA 5y) 12.05 - 14.41 12.80 21.9%
DCF (EBITDA 10y) 13.25 - 16.48 14.44 37.6%
Fair Value 11.94 - 11.94 11.94 13.75%
P/E 12.21 - 19.92 16.49 57.1%
EV/EBITDA 10.04 - 12.98 10.97 4.5%
EPV 13.36 - 18.46 15.91 51.5%
DDM - Stable 5.05 - 12.47 8.76 -16.6%
DDM - Multi 6.13 - 11.75 8.05 -23.3%

MPX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 364.14
Beta 0.21
Outstanding shares (mil) 34.68
Enterprise Value (mil) 282.92
Market risk premium 4.60%
Cost of Equity 11.06%
Cost of Debt 5.00%
WACC 7.52%