As of 2025-06-30, the Intrinsic Value of Manitowoc Company Inc (MTW) is 51.54 USD. This MTW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.28 USD, the upside of Manitowoc Company Inc is 319.70%.
The range of the Intrinsic Value is 30.00 - 128.78 USD
Based on its market price of 12.28 USD and our intrinsic valuation, Manitowoc Company Inc (MTW) is undervalued by 319.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 30.00 - 128.78 | 51.54 | 319.7% |
| DCF (Growth 10y) | 34.82 - 134.77 | 56.92 | 363.5% |
| DCF (EBITDA 5y) | 39.61 - 58.01 | 46.48 | 278.5% |
| DCF (EBITDA 10y) | 46.87 - 78.08 | 58.91 | 379.7% |
| Fair Value | 6.35 - 6.35 | 6.35 | -48.30% |
| P/E | 11.44 - 23.80 | 15.52 | 26.4% |
| EV/EBITDA | 12.78 - 29.21 | 17.15 | 39.6% |
| EPV | 5.18 - 14.87 | 10.02 | -18.4% |
| DDM - Stable | 9.98 - 39.88 | 24.93 | 103.0% |
| DDM - Multi | 26.45 - 86.40 | 41.02 | 234.0% |
| Market Cap (mil) | 435.20 |
| Beta | 1.88 |
| Outstanding shares (mil) | 35.44 |
| Enterprise Value (mil) | 792.80 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.39% |
| Cost of Debt | 12.26% |
| WACC | 9.20% |