Back to CRS Overview
NYQ · Valuation Lab
CRS
Carpenter Technology Corporatio
Last$570.39
Market cap—
EV/EBITDA33.9x
Intrinsic value
$12246114997.12
MoS +100.0% · Undervalued
Assuming 8.1% FCF margin and 12.6% Y1–5 growth.
Upside to price
EV (DCF)12.5B
Terminal share74%
Expected IV$12685519276.16
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 74% of EV
PV of stage FCFs3.2B
PV of terminal value9.3B
Enterprise value12.5B
Net cash / (debt)-297.4M
Equity value12.2B
Intrinsic value / share$12246114997.12
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 3.5B | 284.9M | 268.2M | 94.1% |
| Y2 | 4B | 320.8M | 284.3M | 88.6% |
| Y3 | 4.5B | 361.3M | 301.4M | 83.4% |
| Y4 | 5B | 406.8M | 319.4M | 78.5% |
| Y5 | 5.7B | 458.1M | 338.6M | 73.9% |
| Y6 | 6B | 486.9M | 338.8M | 69.6% |
| Y7 | 6.4B | 517.6M | 339M | 65.5% |
| Y8 | 6.8B | 550.2M | 339.3M | 61.7% |
| Y9 | 7.2B | 584.9M | 339.5M | 58.0% |
| Y10 | 7.7B | 621.7M | 339.7M | 54.6% |
| Terminal | — | — | 9.3B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.