NAV
Navistar International Corp
Price:  
44.50 
USD
Volume:  
878,400.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NAV Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Navistar International Corp (NAV) is 5.44 USD. This NAV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.50 USD, the upside of Navistar International Corp is %.

The range of the Intrinsic Value is (12.87) - 82.40 USD

44.50 USD
Stock Price
5.44 USD
Intrinsic Value
Intrinsic Value Details

NAV Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (12.87) - 82.40 5.44 -87.8%
DCF (Growth 10y) (2.48) - 124.21 22.11 -50.3%
DCF (EBITDA 5y) (0.68) - 18.52 8.95 -79.9%
DCF (EBITDA 10y) 5.86 - 43.69 22.42 -49.6%
Fair Value -14.64 - -14.64 -14.64 -132.89%
P/E (17.39) - (21.79) (19.64) -144.1%
EV/EBITDA (24.13) - (10.12) (16.88) -137.9%
EPV (18.75) - 5.87 (6.44) -114.5%
DDM - Stable (10.02) - (28.47) (19.24) -143.2%
DDM - Multi 5.30 - 12.55 7.55 -83.0%

NAV Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,438.64
Beta 1.88
Outstanding shares (mil) 99.74
Enterprise Value (mil) 8,672.64
Market risk premium 4.24%
Cost of Equity 11.85%
Cost of Debt 10.81%
WACC 10.40%