TEX
Terex Corp
Price:  
45.57 
USD
Volume:  
1,075,492.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Terex Intrinsic Value

-3.10 %
Upside

What is the intrinsic value of Terex?

As of 2025-05-22, the Intrinsic Value of Terex Corp (TEX) is 44.15 USD. This Terex valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.57 USD, the upside of Terex Corp is -3.10%.

The range of the Intrinsic Value is 32.13 - 62.29 USD

Is Terex undervalued or overvalued?

Based on its market price of 45.57 USD and our intrinsic valuation, Terex Corp (TEX) is overvalued by 3.10%.

45.57 USD
Stock Price
44.15 USD
Intrinsic Value
Intrinsic Value Details

Terex Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 32.13 - 62.29 44.15 -3.1%
DCF (Growth 10y) 42.14 - 75.45 55.48 21.8%
DCF (EBITDA 5y) 47.96 - 65.71 57.49 26.2%
DCF (EBITDA 10y) 55.95 - 80.40 68.19 49.6%
Fair Value 93.43 - 93.43 93.43 105.02%
P/E 45.00 - 66.14 58.16 27.6%
EV/EBITDA 13.29 - 40.25 28.13 -38.3%
EPV 25.43 - 43.90 34.66 -23.9%
DDM - Stable 18.96 - 36.03 27.49 -39.7%
DDM - Multi 31.02 - 47.19 37.52 -17.7%

Terex Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,020.38
Beta 1.31
Outstanding shares (mil) 66.28
Enterprise Value (mil) 5,308.38
Market risk premium 4.60%
Cost of Equity 12.07%
Cost of Debt 5.32%
WACC 8.62%