MTOR
Meritor Inc
Price:  
36.50 
USD
Volume:  
2,560,088.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Meritor Intrinsic Value

%
Upside

As of 2024-03-02, the Intrinsic Value of Meritor Inc (MTOR) is 45.71 USD. This Meritor valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.50 USD, the upside of Meritor Inc is %.

The range of the Intrinsic Value is 28.49 - 90.65 USD

36.50 USD
Stock Price
45.71 USD
Intrinsic Value
Intrinsic Value Details

Meritor Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 28.49 - 90.65 45.71 25.2%
DCF (Growth 10y) 32.51 - 92.26 49.24 34.9%
DCF (EBITDA 5y) 24.55 - 36.72 29.89 -18.1%
DCF (EBITDA 10y) 30.91 - 47.36 38.04 4.2%
Fair Value 15.52 - 15.52 15.52 -57.47%
P/E 33.43 - 49.80 40.12 9.9%
EV/EBITDA 19.50 - 28.81 23.48 -35.7%
EPV 9.27 - 17.87 13.57 -62.8%
DDM - Stable 21.93 - 65.52 43.73 19.8%
DDM - Multi 22.43 - 53.59 31.79 -12.9%

Meritor Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,586.39
Beta 1.53
Outstanding shares (mil) 70.86
Enterprise Value (mil) 3,610.39
Market risk premium 4.60%
Cost of Equity 10.59%
Cost of Debt 5.14%
WACC 8.74%