WWD
Woodward Inc
Price:  
179.50 
USD
Volume:  
300,247.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WWD Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Woodward Inc (WWD) is 167.07 USD. This WWD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 179.50 USD, the upside of Woodward Inc is %.

The range of the Intrinsic Value is 119.69 - 278.41 USD

179.50 USD
Stock Price
167.07 USD
Intrinsic Value
Intrinsic Value Details

WWD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 119.69 - 278.41 167.07 -6.9%
DCF (Growth 10y) 158.68 - 350.12 216.30 20.5%
DCF (EBITDA 5y) 169.03 - 209.87 194.01 8.1%
DCF (EBITDA 10y) 206.13 - 274.68 243.42 35.6%
Fair Value 48.19 - 48.19 48.19 -73.15%
P/E 124.30 - 167.86 137.40 -23.5%
EV/EBITDA 103.24 - 143.24 124.39 -30.7%
EPV 34.76 - 47.70 41.23 -77.0%
DDM - Stable 49.39 - 144.09 96.74 -46.1%
DDM - Multi 99.59 - 224.98 137.97 -23.1%

WWD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,823.85
Beta 0.90
Outstanding shares (mil) 60.30
Enterprise Value (mil) 11,297.96
Market risk premium 4.60%
Cost of Equity 10.01%
Cost of Debt 4.34%
WACC 9.61%