As of 2024-12-13, the Intrinsic Value of Meritor Inc (MTOR) is
39.31 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
7.70%.
The range of the Intrinsic Value is 26.89 - 64.43 USD
39.31 USD
Intrinsic Value
Meritor Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
26.89 - 64.43 |
39.31 |
7.7% |
| DCF (Growth 10y) |
32.84 - 70.55 |
45.43 |
24.5% |
| DCF (EBITDA 5y) |
33.45 - 45.72 |
39.63 |
8.6% |
| DCF (EBITDA 10y) |
40.12 - 56.82 |
48.15 |
31.9% |
| Fair Value |
15.52 - 15.52 |
15.52 |
-57.47% |
| P/E |
39.43 - 53.02 |
43.56 |
19.4% |
| EV/EBITDA |
16.98 - 38.01 |
27.65 |
-24.2% |
| EPV |
11.49 - 19.46 |
15.47 |
-57.6% |
| DDM - Stable |
21.08 - 52.93 |
37.00 |
1.4% |
| DDM - Multi |
22.64 - 45.07 |
30.23 |
-17.2% |
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 |
9.79% |
| Cost of Debt |
4.97% |
| WACC |
8.14% |