TEX
Terex Corp
Price:  
40.49 
USD
Volume:  
1,172,504.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Terex Intrinsic Value

24.60 %
Upside

What is the intrinsic value of Terex?

As of 2025-05-05, the Intrinsic Value of Terex Corp (TEX) is 50.43 USD. This Terex valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.49 USD, the upside of Terex Corp is 24.60%.

The range of the Intrinsic Value is 37.09 - 69.98 USD

Is Terex undervalued or overvalued?

Based on its market price of 40.49 USD and our intrinsic valuation, Terex Corp (TEX) is undervalued by 24.60%.

40.49 USD
Stock Price
50.43 USD
Intrinsic Value
Intrinsic Value Details

Terex Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 37.09 - 69.98 50.43 24.6%
DCF (Growth 10y) 54.19 - 93.10 70.04 73.0%
DCF (EBITDA 5y) 40.38 - 58.74 52.72 30.2%
DCF (EBITDA 10y) 58.09 - 83.89 73.44 81.4%
Fair Value 126.43 - 126.43 126.43 212.26%
P/E 53.87 - 65.34 58.62 44.8%
EV/EBITDA 11.64 - 43.67 29.73 -26.6%
EPV 30.43 - 47.28 38.85 -4.0%
DDM - Stable 24.90 - 48.49 36.69 -9.4%
DDM - Multi 28.23 - 45.83 35.18 -13.1%

Terex Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,683.68
Beta 1.28
Outstanding shares (mil) 66.28
Enterprise Value (mil) 4,879.68
Market risk premium 4.60%
Cost of Equity 12.30%
Cost of Debt 5.00%
WACC 8.25%