As of 2024-12-14, the Intrinsic Value of Marten Transport Ltd (MRTN) is
20.76 USD. This MRTN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 17.07 USD, the upside of Marten Transport Ltd is
21.60%.
The range of the Intrinsic Value is 17.64 - 25.40 USD
20.76 USD
Intrinsic Value
MRTN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
17.64 - 25.40 |
20.76 |
21.6% |
| DCF (Growth 10y) |
20.67 - 29.04 |
24.05 |
40.9% |
| DCF (EBITDA 5y) |
22.66 - 27.43 |
24.92 |
46.0% |
| DCF (EBITDA 10y) |
24.15 - 29.77 |
26.77 |
56.8% |
| Fair Value |
3.37 - 3.37 |
3.37 |
-80.26% |
| P/E |
5.07 - 17.72 |
11.83 |
-30.7% |
| EV/EBITDA |
11.01 - 25.51 |
16.48 |
-3.5% |
| EPV |
16.87 - 20.51 |
18.69 |
9.5% |
| DDM - Stable |
2.44 - 4.66 |
3.55 |
-79.2% |
| DDM - Multi |
10.11 - 14.80 |
12.00 |
-29.7% |
MRTN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,390.35 |
| Beta |
0.97 |
| Outstanding shares (mil) |
81.45 |
| Enterprise Value (mil) |
1,347.36 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.93% |
| Cost of Debt |
4.48% |
| WACC |
7.17% |