DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

The Manitowoc Company, Inc. (MTW)

Industrials | Industrial - Machinery

Today's Price

$23.03

Today's Fair Value

$15.88 -31.05%

Margin of Safety

-45.03%

Projected Value (5Y)

$25.58 +11.07%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 11.67% | CAGR (5y): 8.74%

Diluted Shares Growth Rate

Regression: 0.39% | CAGR (5y): 0.8%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.57x)

Discount Rate