As of 2024-12-14, the Intrinsic Value of Welbilt Inc (WBT) is
24.49 USD. This WBT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 24.01 USD, the upside of Welbilt Inc is
2.00%.
The range of the Intrinsic Value is 15.76 - 44.22 USD
24.49 USD
Intrinsic Value
WBT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
15.76 - 44.22 |
24.49 |
2.0% |
| DCF (Growth 10y) |
18.68 - 46.45 |
27.28 |
13.6% |
| DCF (EBITDA 5y) |
19.52 - 25.53 |
22.60 |
-5.9% |
| DCF (EBITDA 10y) |
21.84 - 30.29 |
25.94 |
8.1% |
| Fair Value |
11.40 - 11.40 |
11.40 |
-52.51% |
| P/E |
15.42 - 27.78 |
19.67 |
-18.1% |
| EV/EBITDA |
13.70 - 22.84 |
17.32 |
-27.9% |
| EPV |
3.18 - 6.68 |
4.93 |
-79.5% |
| DDM - Stable |
3.17 - 8.18 |
5.68 |
-76.4% |
| DDM - Multi |
10.21 - 20.98 |
13.79 |
-42.6% |
WBT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,437.75 |
| Beta |
1.90 |
| Outstanding shares (mil) |
143.18 |
| Enterprise Value (mil) |
4,789.15 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.53% |
| Cost of Debt |
6.50% |
| WACC |
9.59% |