As of 2024-10-05, the Intrinsic Value of Park Ohio Holdings Corp (PKOH) is
36.65 USD. This PKOH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 29.95 USD, the upside of Park Ohio Holdings Corp is
22.40%.
The range of the Intrinsic Value is 13.86 - 92.92 USD
36.65 USD
Intrinsic Value
PKOH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
13.86 - 92.92 |
36.65 |
22.4% |
| DCF (Growth 10y) |
11.75 - 75.58 |
30.32 |
1.2% |
| DCF (EBITDA 5y) |
30.50 - 48.79 |
35.79 |
19.5% |
| DCF (EBITDA 10y) |
31.84 - 55.10 |
39.68 |
32.5% |
| Fair Value |
6.25 - 6.25 |
6.25 |
-79.12% |
| P/E |
33.25 - 65.62 |
49.88 |
66.5% |
| EV/EBITDA |
42.44 - 72.34 |
52.49 |
75.2% |
| EPV |
(13.01) - (3.83) |
(8.42) |
-128.1% |
| DDM - Stable |
6.85 - 15.38 |
11.12 |
-62.9% |
| DDM - Multi |
14.58 - 24.48 |
18.20 |
-39.2% |
PKOH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
409.42 |
| Beta |
1.04 |
| Outstanding shares (mil) |
13.67 |
| Enterprise Value (mil) |
1,032.92 |
| Market risk premium |
4.60% |
| Cost of Equity |
13.55% |
| Cost of Debt |
6.67% |
| WACC |
8.26% |