As of 2025-12-30, the Intrinsic Value of SPX Corp (SPXC) is 218.95 USD. This SPXC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 208.48 USD, the upside of SPX Corp is 5.00%.
The range of the Intrinsic Value is 151.89 - 401.62 USD
Based on its market price of 208.48 USD and our intrinsic valuation, SPX Corp (SPXC) is undervalued by 5.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 151.89 - 401.62 | 218.95 | 5.0% |
| DCF (Growth 10y) | 209.52 - 526.80 | 295.24 | 41.6% |
| DCF (EBITDA 5y) | 191.15 - 235.14 | 221.26 | 6.1% |
| DCF (EBITDA 10y) | 248.93 - 324.30 | 294.11 | 41.1% |
| Fair Value | 111.96 - 111.96 | 111.96 | -46.30% |
| P/E | 141.60 - 176.18 | 151.08 | -27.5% |
| EV/EBITDA | 129.60 - 155.78 | 148.61 | -28.7% |
| EPV | 47.60 - 62.71 | 55.15 | -73.5% |
| DDM - Stable | 46.39 - 156.38 | 101.39 | -51.4% |
| DDM - Multi | 115.23 - 301.46 | 166.68 | -20.1% |
| Market Cap (mil) | 10,390.64 |
| Beta | 1.10 |
| Outstanding shares (mil) | 49.84 |
| Enterprise Value (mil) | 10,662.84 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.67% |
| Cost of Debt | 5.34% |
| WACC | 8.42% |