As of 2025-01-22, the Intrinsic Value of Materion Corp (MTRN) is
145.12 USD. This MTRN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 101.08 USD, the upside of Materion Corp is
43.60%.
The range of the Intrinsic Value is 110.53 - 205.63 USD
145.12 USD
Intrinsic Value
MTRN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
110.53 - 205.63 |
145.12 |
43.6% |
| DCF (Growth 10y) |
136.52 - 244.42 |
175.92 |
74.0% |
| DCF (EBITDA 5y) |
91.65 - 122.02 |
106.51 |
5.4% |
| DCF (EBITDA 10y) |
119.91 - 163.16 |
140.26 |
38.8% |
| Fair Value |
89.41 - 89.41 |
89.41 |
-11.55% |
| P/E |
56.96 - 89.91 |
74.69 |
-26.1% |
| EV/EBITDA |
33.43 - 50.56 |
43.81 |
-56.7% |
| EPV |
26.31 - 45.69 |
36.00 |
-64.4% |
| DDM - Stable |
31.81 - 70.18 |
51.00 |
-49.5% |
| DDM - Multi |
95.32 - 165.72 |
121.22 |
19.9% |
MTRN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,097.41 |
| Beta |
1.42 |
| Outstanding shares (mil) |
20.75 |
| Enterprise Value (mil) |
2,588.27 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.23% |
| Cost of Debt |
7.05% |
| WACC |
7.00% |