As of 2025-05-24, the Intrinsic Value of Woodward Inc (WWD) is 196.93 USD. This WWD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 210.61 USD, the upside of Woodward Inc is -6.50%.
The range of the Intrinsic Value is 148.64 - 295.10 USD
Based on its market price of 210.61 USD and our intrinsic valuation, Woodward Inc (WWD) is overvalued by 6.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 148.64 - 295.10 | 196.93 | -6.5% |
| DCF (Growth 10y) | 192.26 - 362.67 | 248.90 | 18.2% |
| DCF (EBITDA 5y) | 190.05 - 241.08 | 214.33 | 1.8% |
| DCF (EBITDA 10y) | 231.13 - 306.78 | 266.11 | 26.4% |
| Fair Value | 73.93 - 73.93 | 73.93 | -64.90% |
| P/E | 154.72 - 193.59 | 165.92 | -21.2% |
| EV/EBITDA | 110.13 - 183.76 | 137.92 | -34.5% |
| EPV | 41.88 - 55.01 | 48.44 | -77.0% |
| DDM - Stable | 51.64 - 131.81 | 91.72 | -56.4% |
| DDM - Multi | 120.97 - 237.61 | 160.08 | -24.0% |
| Market Cap (mil) | 12,501.81 |
| Beta | 1.29 |
| Outstanding shares (mil) | 59.36 |
| Enterprise Value (mil) | 13,049.58 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.05% |
| Cost of Debt | 4.36% |
| WACC | 9.63% |