Back to WWD Overview
NMS · Valuation Lab
WWD
Woodward, Inc.
Last$373.28
Market cap22B
EV/EBITDA28.6x
Intrinsic value
$145.66
MoS -156.3% · Overvalued
Assuming 4.5% FCF margin and 21.2% Y1–5 growth.
Upside to price
EV (DCF)9.5B
Terminal share67%
Expected IV$164.21
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 67% of EV
PV of stage FCFs3.1B
PV of terminal value6.4B
Enterprise value9.5B
Net cash / (debt)-909M
Equity value8.6B
Intrinsic value / share$145.66
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 5.1B | 228.6M | 211M | 92.3% |
| Y2 | 6.2B | 277.1M | 236M | 85.2% |
| Y3 | 7.5B | 335.8M | 264M | 78.6% |
| Y4 | 9B | 407M | 295.3M | 72.6% |
| Y5 | 11B | 493.3M | 330.4M | 67.0% |
| Y6 | 12.1B | 545.6M | 337.2M | 61.8% |
| Y7 | 13.4B | 603.5M | 344.2M | 57.0% |
| Y8 | 14.8B | 667.4M | 351.4M | 52.6% |
| Y9 | 16.4B | 738.2M | 358.7M | 48.6% |
| Y10 | 18.1B | 816.4M | 366.1M | 44.8% |
| Terminal | — | — | 6.4B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.