As of 2024-12-12, the Intrinsic Value of Manitowoc Company Inc (MTW) is
44.44 USD. This MTW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.00 USD, the upside of Manitowoc Company Inc is
344.40%.
The range of the Intrinsic Value is 30.93 - 72.28 USD
44.44 USD
Intrinsic Value
MTW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
30.93 - 72.28 |
44.44 |
344.4% |
| DCF (Growth 10y) |
34.52 - 73.38 |
47.42 |
374.2% |
| DCF (EBITDA 5y) |
44.42 - 63.80 |
53.10 |
431.0% |
| DCF (EBITDA 10y) |
44.15 - 68.58 |
54.76 |
447.6% |
| Fair Value |
-1.25 - -1.25 |
-1.25 |
-112.52% |
| P/E |
(2.50) - 33.99 |
14.00 |
40.0% |
| EV/EBITDA |
13.48 - 35.22 |
23.27 |
132.7% |
| EPV |
1.18 - 6.86 |
4.02 |
-59.8% |
| DDM - Stable |
(1.29) - (2.83) |
(2.06) |
-120.6% |
| DDM - Multi |
20.44 - 35.57 |
26.03 |
160.3% |
MTW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
351.30 |
| Beta |
2.01 |
| Outstanding shares (mil) |
35.13 |
| Enterprise Value (mil) |
795.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
13.78% |
| Cost of Debt |
12.19% |
| WACC |
11.51% |