As of 2024-12-15, the Intrinsic Value of Mettler-Toledo International Inc (MTD) is
1,140.14 USD. This MTD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1,276.98 USD, the upside of Mettler-Toledo International Inc is
-10.70%.
The range of the Intrinsic Value is 711.33 - 2,760.14 USD
1,140.14 USD
Intrinsic Value
MTD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
711.33 - 2,760.14 |
1,140.14 |
-10.7% |
| DCF (Growth 10y) |
821.34 - 2,929.66 |
1,266.19 |
-0.8% |
| DCF (EBITDA 5y) |
1,047.74 - 1,304.70 |
1,204.30 |
-5.7% |
| DCF (EBITDA 10y) |
1,117.88 - 1,513.88 |
1,331.79 |
4.3% |
| Fair Value |
364.49 - 364.49 |
364.49 |
-71.46% |
| P/E |
1,113.89 - 1,309.48 |
1,259.01 |
-1.4% |
| EV/EBITDA |
996.51 - 1,167.83 |
1,106.74 |
-13.3% |
| EPV |
373.46 - 558.79 |
466.12 |
-63.5% |
| DDM - Stable |
391.64 - 1,758.56 |
1,075.10 |
-15.8% |
| DDM - Multi |
549.40 - 1,934.99 |
857.80 |
-32.8% |
MTD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
26,944.28 |
| Beta |
1.10 |
| Outstanding shares (mil) |
21.10 |
| Enterprise Value (mil) |
28,950.19 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.33% |
| Cost of Debt |
4.25% |
| WACC |
7.98% |