/
DCF Valuation
Base-case fair value
$212.94
Intrinsic $283.92 · 25% MOS
Current price: $209.15
Base-case summary
Our base-case DCF for Crane Co (CR) projects 10 years of free cash flow growth at 19.3% for years 1–5 and 9.7% for years 6–10, anchored to 19.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $362M in trailing free cash flow, this produces an intrinsic value of $283.92 per share. A 25% safety margin gives a fair value of $212.94, suggesting the stock is currently 2% undervalued against the $209.15 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$362M
Cash & equivalents
$355M
Total debt
$1.2B
Shares outstanding
59M