As of 2024-10-14, the Intrinsic Value of EnPro Industries Inc (NPO) is
122.71 USD. This NPO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 161.67 USD, the upside of EnPro Industries Inc is
-24.10%.
The range of the Intrinsic Value is 72.05 - 307.42 USD
122.71 USD
Intrinsic Value
NPO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
72.05 - 307.42 |
122.71 |
-24.1% |
| DCF (Growth 10y) |
88.31 - 340.14 |
143.03 |
-11.5% |
| DCF (EBITDA 5y) |
72.24 - 107.24 |
87.97 |
-45.6% |
| DCF (EBITDA 10y) |
88.44 - 139.36 |
110.66 |
-31.6% |
| Fair Value |
50.79 - 50.79 |
50.79 |
-68.59% |
| P/E |
56.31 - 68.49 |
62.99 |
-61.0% |
| EV/EBITDA |
41.99 - 148.86 |
94.09 |
-41.8% |
| EPV |
43.26 - 73.89 |
58.57 |
-63.8% |
| DDM - Stable |
17.19 - 66.96 |
42.08 |
-74.0% |
| DDM - Multi |
54.67 - 159.66 |
80.78 |
-50.0% |
NPO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,390.22 |
| Beta |
1.25 |
| Outstanding shares (mil) |
20.97 |
| Enterprise Value (mil) |
3,875.82 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.50% |
| Cost of Debt |
5.04% |
| WACC |
8.57% |