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