As of 2024-12-15, the Intrinsic Value of National Presto Industries Inc (NPK) is
83.65 USD. This NPK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 92.98 USD, the upside of National Presto Industries Inc is
-10.00%.
The range of the Intrinsic Value is 67.16 - 112.26 USD
83.65 USD
Intrinsic Value
NPK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
67.16 - 112.26 |
83.65 |
-10.0% |
| DCF (Growth 10y) |
73.69 - 119.86 |
90.64 |
-2.5% |
| DCF (EBITDA 5y) |
81.49 - 100.18 |
90.63 |
-2.5% |
| DCF (EBITDA 10y) |
86.65 - 111.11 |
98.20 |
5.6% |
| Fair Value |
23.86 - 23.86 |
23.86 |
-74.33% |
| P/E |
91.87 - 119.03 |
97.54 |
4.9% |
| EV/EBITDA |
77.13 - 99.18 |
89.66 |
-3.6% |
| EPV |
54.99 - 75.71 |
65.35 |
-29.7% |
| DDM - Stable |
31.52 - 76.52 |
54.02 |
-41.9% |
| DDM - Multi |
47.08 - 84.69 |
60.12 |
-35.3% |
NPK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
660.16 |
| Beta |
0.55 |
| Outstanding shares (mil) |
7.10 |
| Enterprise Value (mil) |
643.83 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.61% |
| Cost of Debt |
4.48% |
| WACC |
6.07% |