As of 2024-12-14, 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
-87.80%.
The range of the Intrinsic Value is (12.87) - 82.40 USD
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) |
(3.38) - 23.73 |
8.72 |
-80.4% |
| DCF (EBITDA 10y) |
3.71 - 49.39 |
22.21 |
-50.1% |
| Fair Value |
-14.64 - -14.64 |
-14.64 |
-132.89% |
| P/E |
(22.33) - (25.81) |
(24.05) |
-154.0% |
| EV/EBITDA |
(26.58) - (6.69) |
(17.04) |
-138.3% |
| 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% |