TEX
Terex Corp
Price:  
55.69 
USD
Volume:  
1,618,277.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Terex Intrinsic Value

%
Upside

As of 2024-07-16, the Intrinsic Value of Terex Corp (TEX) is 92.31 USD. This Terex valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 55.69 USD, the upside of Terex Corp is %.

The range of the Intrinsic Value is 75.56 - 118.88 USD

55.69 USD
Stock Price
92.31 USD
Intrinsic Value
Intrinsic Value Details

Terex Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 75.56 - 118.88 92.31 65.8%
DCF (Growth 10y) 85.67 - 132.10 103.73 86.3%
DCF (EBITDA 5y) 83.20 - 106.76 95.77 72.0%
DCF (EBITDA 10y) 91.02 - 121.81 106.17 90.7%
Fair Value 190.94 - 190.94 190.94 242.86%
P/E 84.39 - 102.81 92.97 66.9%
EV/EBITDA 61.80 - 83.45 72.51 30.2%
EPV 41.40 - 59.22 50.31 -9.7%
DDM - Stable 45.72 - 93.96 69.84 25.4%
DDM - Multi 50.86 - 84.87 63.90 14.7%

Terex Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,747.94
Beta 1.63
Outstanding shares (mil) 67.30
Enterprise Value (mil) 4,107.14
Market risk premium 4.60%
Cost of Equity 10.00%
Cost of Debt 4.80%
WACC 9.13%