As of 2024-12-14, the Intrinsic Value of Minerals Technologies Inc (MTX) is
117.65 USD. This MTX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 79.11 USD, the upside of Minerals Technologies Inc is
48.70%.
The range of the Intrinsic Value is 80.57 - 204.91 USD
117.65 USD
Intrinsic Value
MTX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
80.57 - 204.91 |
117.65 |
48.7% |
| DCF (Growth 10y) |
105.43 - 245.47 |
147.49 |
86.4% |
| DCF (EBITDA 5y) |
97.12 - 124.83 |
110.29 |
39.4% |
| DCF (EBITDA 10y) |
115.19 - 154.12 |
133.23 |
68.4% |
| Fair Value |
23.96 - 23.96 |
23.96 |
-69.72% |
| P/E |
71.20 - 100.33 |
83.28 |
5.3% |
| EV/EBITDA |
84.13 - 103.71 |
94.24 |
19.1% |
| EPV |
47.81 - 67.88 |
57.84 |
-26.9% |
| DDM - Stable |
37.76 - 104.10 |
70.93 |
-10.3% |
| DDM - Multi |
55.29 - 118.57 |
75.42 |
-4.7% |
MTX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,522.82 |
| Beta |
1.31 |
| Outstanding shares (mil) |
31.89 |
| Enterprise Value (mil) |
3,188.62 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.51% |
| Cost of Debt |
5.13% |
| WACC |
7.99% |