DANA Inc (DAN)
Motor Vehicle Parts & Accessories · Industrials · $3.3B
Intrinsic Value (Consensus)
$9.85
Current Price
$29.96
Margin of Safety
-67.1%
67.1% Above Intrinsic Value
Value: $10
Price: $30
Valuation Model Estimates
Current Price: $29.96
DCF (Discounted Cash Flow)
$50.31
Graham Number
$10.54
Earnings Power Value
$6.21
Relative Value (P/E)
$12.80
Dividend Discount Model
$2.26
Consensus Value
$9.85
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
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
56
Profitability
18/25
Strength
15/25
Valuation
7/25
Growth
16/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 102%
High free cash flow yield (10.7%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $0.64
- EPS (Forward)
- $0.67
- Book Value
- $7.72
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 10.1%
- Debt/Equity
- 102%
- Revenue Growth
- 291.2%
- Earnings Growth
- 5.0%
- Dividend Yield
- 0.9%
- 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