MTW
Manitowoc Company Inc
Price:  
11.76 
USD
Volume:  
349,878.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MTW Intrinsic Value

363.80 %
Upside

What is the intrinsic value of MTW?

As of 2025-05-18, the Intrinsic Value of Manitowoc Company Inc (MTW) is 54.54 USD. This MTW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.76 USD, the upside of Manitowoc Company Inc is 363.80%.

The range of the Intrinsic Value is 31.30 - 144.31 USD

Is MTW undervalued or overvalued?

Based on its market price of 11.76 USD and our intrinsic valuation, Manitowoc Company Inc (MTW) is undervalued by 363.80%.

11.76 USD
Stock Price
54.54 USD
Intrinsic Value
Intrinsic Value Details

MTW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 31.30 - 144.31 54.54 363.8%
DCF (Growth 10y) 36.29 - 150.87 60.18 411.8%
DCF (EBITDA 5y) 39.46 - 56.86 45.75 289.0%
DCF (EBITDA 10y) 47.36 - 77.78 58.94 401.2%
Fair Value 6.35 - 6.35 6.35 -46.01%
P/E 11.04 - 22.96 15.06 28.0%
EV/EBITDA 12.38 - 26.96 16.39 39.4%
EPV 5.55 - 15.78 10.67 -9.3%
DDM - Stable 10.60 - 47.53 29.07 147.2%
DDM - Multi 28.42 - 104.08 45.26 284.8%

MTW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 416.77
Beta 1.62
Outstanding shares (mil) 35.44
Enterprise Value (mil) 774.37
Market risk premium 4.60%
Cost of Equity 8.89%
Cost of Debt 12.26%
WACC 8.94%