Crane NXT, Co. (CXT)
Miscellaneous Fabricated Metal Products · Industrials · $2.5B
Intrinsic Value (Consensus)
$38.24
Current Price
$42.88
Margin of Safety
-10.8%
10.8% Above Intrinsic Value
Value: $38
Price: $43
Valuation Model Estimates
Current Price: $42.88
DCF (Discounted Cash Flow)
$43.70
Graham Number
$35.00
Earnings Power Value
$24.27
Relative Value (P/E)
$50.00
Dividend Discount Model
$2.17
Consensus Value
$38.24
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
62
Profitability
18/25
Strength
19/25
Valuation
12/25
Growth
13/25
Financial Health Signals
High free cash flow yield (8.0%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $2.50
- EPS (Forward)
- $2.55
- Book Value
- $21.78
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 11.6%
- Debt/Equity
- 80%
- Revenue Growth
- 11.4%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.4%
- Beta
- 1.00
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance