Crane NXT, Co.
Bear Case (25th pct.)
-46.8% vs price
Base Case (Median)
-29.4% vs price
Bull Case (75th pct.)
3.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-18.70 | -134.5% | High (40%) |
| PE Comparable | $43.35 | -20.1% | Medium (25%) |
| Graham Number | $33.22 | -38.7% | High (80%) |
| EV/EBITDA | $60.61 | 11.8% | Medium (20%) |
| EV/FCF | $71.92 | 32.6% | Medium (20%) |
| Earnings Power Value | $27.39 | -49.5% | High (70%) |
Based on 6 out of 8 methods, CXT appears fairly valued at the current price of $54.22. The base case fair value of $38.28 implies 29.4% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.