Crane NXT, Co. (CXT)
Miscellaneous Fabricated Metal Products · Industrials · $2.9B
Intrinsic Value (Consensus)
$38.24
Current Price
$50.00
Margin of Safety
-23.5%
23.5% Above Intrinsic Value
Value: $38
Price: $50
Valuation Model Estimates
Current Price: $50.00
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance