As of 2025-05-05, 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
Based on its market price of 44.50 USD and our intrinsic valuation, Navistar International Corp (NAV) is overvalued by 87.80%.
| 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) | (2.83) - 20.75 | 9.40 | -78.9% |
| DCF (EBITDA 10y) | 4.16 - 46.13 | 22.85 | -48.7% |
| Fair Value | -14.64 - -14.64 | -14.64 | -132.89% |
| P/E | (15.82) - (17.06) | (17.24) | -138.7% |
| EV/EBITDA | (28.38) - (8.65) | (17.86) | -140.1% |
| 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% |
| 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% |