As of 2024-12-12, the Intrinsic Value of Woodward Inc (WWD) is
212.53 USD. This WWD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 179.54 USD, the upside of Woodward Inc is
18.40%.
The range of the Intrinsic Value is 156.98 - 331.59 USD
212.53 USD
Intrinsic Value
WWD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
156.98 - 331.59 |
212.53 |
18.4% |
| DCF (Growth 10y) |
205.25 - 412.10 |
271.65 |
51.3% |
| DCF (EBITDA 5y) |
211.29 - 284.57 |
243.69 |
35.7% |
| DCF (EBITDA 10y) |
250.79 - 353.49 |
295.58 |
64.6% |
| Fair Value |
71.93 - 71.93 |
71.93 |
-59.94% |
| P/E |
161.54 - 213.30 |
178.91 |
-0.4% |
| EV/EBITDA |
114.18 - 176.15 |
150.08 |
-16.4% |
| EPV |
43.36 - 59.75 |
51.56 |
-71.3% |
| DDM - Stable |
50.44 - 136.40 |
93.42 |
-48.0% |
| DDM - Multi |
132.04 - 278.90 |
179.39 |
-0.1% |
WWD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,711.36 |
| Beta |
1.15 |
| Outstanding shares (mil) |
59.66 |
| Enterprise Value (mil) |
11,301.56 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.40% |
| Cost of Debt |
4.36% |
| WACC |
9.04% |