$49.47
Near FV▼ -4.8% against the close used
Model range $5.75 – $64.04
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$5.75Fair value$49.47Bull$64.04
FairClose
52-week traded range
52W low $36.1352W high $68.91
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Crane NXT closed at $51.99, 5.1% above the consensus fair value of $49.47 drawn from 9 valuation models.
Financial DNA score 46/100 — Average. P/E of 20.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$64.04
+23.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
$35.05
-32.6%
√(22.5 × EPS × BVPS)
EPS=2.5, BVPS=21.84 · outside Graham range (P/E 20.8, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
$50.00
-3.8%
EPS × 20x (sector P/E)
EPS=2.5, Sector P/E=20x
Peter Lynch (PEG)
$5.75
-88.9%
EPS × Growth% (PEG = 1 is fair)
EPS=2.5, g=2.3%
EV/EBITDA
$45.27
-12.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=353.3M
Dividend Discount (DDM)
$8.68
-83.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.68, r=10%, g=2%
Book Value (P/B)
$26.40
-49.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=21.84, ROE=11.5%, g=3%, r=10%
Reverse DCF
$51.99
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.7% | Historical: -2.3%
Margin of Safety
$37.27
-28.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=49.7, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.