As of 2024-12-13, the Intrinsic Value of SPX Corp (SPXC) is
148.00 USD. This SPXC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 158.28 USD, the upside of SPX Corp is
-6.50%.
The range of the Intrinsic Value is 99.29 - 289.58 USD
148.00 USD
Intrinsic Value
SPXC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
99.29 - 289.58 |
148.00 |
-6.5% |
| DCF (Growth 10y) |
113.59 - 306.07 |
163.37 |
3.2% |
| DCF (EBITDA 5y) |
117.00 - 147.33 |
134.96 |
-14.7% |
| DCF (EBITDA 10y) |
128.49 - 173.18 |
152.17 |
-3.9% |
| Fair Value |
48.48 - 48.48 |
48.48 |
-69.37% |
| P/E |
57.90 - 136.91 |
95.61 |
-39.6% |
| EV/EBITDA |
77.46 - 103.92 |
90.78 |
-42.6% |
| EPV |
43.59 - 62.68 |
53.14 |
-66.4% |
| DDM - Stable |
18.00 - 65.22 |
41.61 |
-73.7% |
| DDM - Multi |
70.96 - 205.80 |
106.27 |
-32.9% |
SPXC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,337.86 |
| Beta |
2.10 |
| Outstanding shares (mil) |
46.36 |
| Enterprise Value (mil) |
7,796.76 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.11% |
| Cost of Debt |
5.00% |
| WACC |
8.76% |