RXN
Rexnord Corp
Price:  
64.92 
USD
Volume:  
1,316,935.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RXN Intrinsic Value

%
Upside

As of 2024-05-25, the Intrinsic Value of Rexnord Corp (RXN) is 62.61 USD. This RXN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.92 USD, the upside of Rexnord Corp is %.

The range of the Intrinsic Value is 41.57 - 121.14 USD

64.92 USD
Stock Price
62.61 USD
Intrinsic Value
Intrinsic Value Details

RXN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 41.57 - 121.14 62.61 -3.6%
DCF (Growth 10y) 58.30 - 158.53 84.99 30.9%
DCF (EBITDA 5y) 46.22 - 62.68 52.12 -19.7%
DCF (EBITDA 10y) 62.65 - 89.38 72.81 12.2%
Fair Value 9.09 - 9.09 9.09 -85.99%
P/E 39.68 - 48.66 42.74 -34.2%
EV/EBITDA 32.74 - 44.67 37.18 -42.7%
EPV 17.68 - 25.73 21.70 -66.6%
DDM - Stable 14.87 - 48.35 31.61 -51.3%
DDM - Multi 32.41 - 81.37 46.30 -28.7%

RXN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,863.37
Beta 1.40
Outstanding shares (mil) 121.12
Enterprise Value (mil) 8,664.57
Market risk premium 4.24%
Cost of Equity 9.58%
Cost of Debt 4.33%
WACC 8.76%