MTW
Manitowoc Company Inc
Price:  
13.30 
USD
Volume:  
325,420.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MTW Intrinsic Value

%
Upside

As of 2024-02-24, the Intrinsic Value of Manitowoc Company Inc (MTW) is 82.48 USD. This MTW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.30 USD, the upside of Manitowoc Company Inc is %.

The range of the Intrinsic Value is 58.18 - 142.72 USD

13.30 USD
Stock Price
82.48 USD
Intrinsic Value
Intrinsic Value Details

MTW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 58.18 - 142.72 82.48 520.1%
DCF (Growth 10y) 79.15 - 182.62 109.09 720.2%
DCF (EBITDA 5y) 48.82 - 69.08 57.68 333.7%
DCF (EBITDA 10y) 63.98 - 89.68 75.14 465.0%
Fair Value 5.59 - 5.59 5.59 -58.00%
P/E 17.16 - 36.25 24.93 87.4%
EV/EBITDA 17.38 - 42.74 27.77 108.8%
EPV 12.56 - 18.74 15.65 17.6%
DDM - Stable 7.56 - 21.91 14.73 10.8%
DDM - Multi 28.91 - 68.54 41.06 208.8%

MTW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 466.70
Beta 1.45
Outstanding shares (mil) 35.09
Enterprise Value (mil) 804.40
Market risk premium 4.60%
Cost of Equity 10.47%
Cost of Debt 5.00%
WACC 7.50%