NPO
EnPro Industries Inc
Price:  
147.60 
USD
Volume:  
81,014.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NPO Intrinsic Value

%
Upside

As of 2024-06-18, the Intrinsic Value of EnPro Industries Inc (NPO) is 106.91 USD. This NPO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 147.60 USD, the upside of EnPro Industries Inc is %.

The range of the Intrinsic Value is 61.98 - 262.40 USD

147.60 USD
Stock Price
106.91 USD
Intrinsic Value
Intrinsic Value Details

NPO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 61.98 - 262.40 106.91 -27.6%
DCF (Growth 10y) 79.19 - 301.16 129.47 -12.3%
DCF (EBITDA 5y) 75.93 - 98.21 88.64 -39.9%
DCF (EBITDA 10y) 90.64 - 131.86 111.37 -24.5%
Fair Value -3.22 - -3.22 -3.22 -102.18%
P/E (3.21) - 61.89 27.05 -81.7%
EV/EBITDA 51.00 - 129.98 94.82 -35.8%
EPV 37.75 - 68.53 53.14 -64.0%
DDM - Stable (1.01) - (3.65) (2.33) -101.6%
DDM - Multi 45.14 - 132.57 68.01 -53.9%

NPO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,092.22
Beta 1.45
Outstanding shares (mil) 20.95
Enterprise Value (mil) 3,608.42
Market risk premium 4.60%
Cost of Equity 10.07%
Cost of Debt 5.85%
WACC 9.05%