MODINE MANUFACTURING CO (MOD)
Motor Vehicle Parts & Accessories · Industrials · $2.4B
Intrinsic Value (Consensus)
$31.40
Current Price
$45.20
Margin of Safety
-30.5%
30.5% Above Intrinsic Value
Value: $31
Price: $45
Valuation Model Estimates
Current Price: $45.20
DCF (Discounted Cash Flow)
$24.84
Graham Number
$33.60
Earnings Power Value
$21.94
Relative Value (P/E)
$45.20
Dividend Discount Model
Not applicable
—
Consensus Value
$31.40
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)
- $2.26
- EPS (Forward)
- $2.31
- Book Value
- $22.20
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 10.2%
- Debt/Equity
- 10%
- Revenue Growth
- 23.1%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance