GURUFOCUS.COM » STOCK LIST » USA » NYSE » Crane Co (NYSE:CR) » Definitions » Intrinsic Value: Projected FCF
Switch to:

Crane Co Intrinsic Value: Projected FCF

: $78.26 (As of Today)
View and export this data going back to 1985. Start your Free Trial

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2022-08-10), Crane Co's Intrinsic Value: Projected FCF is $78.26. The stock price of Crane Co is $99.35. Therefore, Crane Co's Price-to-Intrinsic-Value-Projected-FCF of today is 1.3.

The historical rank and industry rank for Crane Co's Intrinsic Value: Projected FCF or its related term are showing as below:

CR' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.45   Med: 1.22   Max: 2.19
Current: 1.27

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Crane Co was 2.19. The lowest was 0.45. And the median was 1.22.

CR's Price-to-Projected-FCF is ranked better than
52.21% of 1812 companies
in the Industrial Products industry
Industry Median: 1.33 vs CR: 1.27

Crane Co Intrinsic Value: Projected FCF Historical Data

The historical data trend for Crane Co's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Crane Co Annual Data
Trend Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Intrinsic Value: Projected FCF
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 54.09 60.39 63.25 67.12 76.10

Crane Co Quarterly Data
Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22
Intrinsic Value: Projected FCF Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 70.79 73.24 76.10 71.82 78.26

Competitive Comparison

For the Specialty Industrial Machinery subindustry, Crane Co's Intrinsic Value: Projected FCF, along with its competitors' market caps and Intrinsic Value: Projected FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.

   

Crane Co Intrinsic Value: Projected FCF Distribution

For the Industrial Products industry and Industrials sector, Crane Co's Intrinsic Value: Projected FCF distribution charts can be found below:

* The bar in red indicates where Crane Co's Intrinsic Value: Projected FCF falls into.



Crane Co Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Crane Co's Free Cash Flow(6 year avg) = $311.31.

Crane Co's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun22)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*311.312+1861.8*0.8)/56.900
=78.26

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Crane Co  (NYSE:CR) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Crane Co's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=99.35/78.26431803239
=1.27

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Crane Co Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Crane Co's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Crane Co Business Description

Crane Co logo
Industry
Traded in Other Exchanges
Address
100 First Stamford Place, Stamford, CT, USA, 06902
Crane Co. is a diversified industrial firm manufacturing a broad range of products, including valves, vending equipment, payment acceptance equipment, and aerospace components. The firm's business is organized into three segments: process flow technologies, payment & merchandising technologies, and aerospace & electronics. Headquartered in Stamford, Connecticut, Crane has approximately 11,000 employees and operates in 32 countries. Crane generated approximately $3.2 billion in revenue and $501 million in adjusted operating income in 2021.
Executives
Grisham Scott A. officer: SVP Bus. Dev. & Strategy 100 FIRST STAMFORD PLACE STAMFORD CT 06902
Polmanteer Tamara S. officer: Senior Vice President, CHRO 100 FIRST STAMFORD PLACE STAMFORD CT 06902
Stroup John S director 1 N. BRENTWOOD BLVD. SUITE 1500 ST. LOUIS MO 63105
Alcala Alejandro officer: Senior Vice President 100 FIRST STAMFORD PLACE STAMFORD CT 06902
Cristiano Christina officer: V.P., Controller & PAO 100 FIRST STAMFORD PLACE STAMFORD CT 06902
Dinkins Michael director 6166 NW 85TH WAY PARKLAND FL 33067
Gallo Kurt F. officer: Sr. VP, Payment & Merch. Tech. 100 FIRST STAMFORD PLACE STAMFORD CT 06902
D'iorio Anthony M. officer: General Counsel & Secretary 100 FIRST STAMFORD PLACE STAMFORD CT 06902
Haime Ellen Mcclain director 767 THIRD AVE 34TH FL NEW YORK NY 10022
Cook Donald G director 100 FIRST STAMFORD PLACE STAMFORD CT 06902
Pollino Jennifer director C/O GOODRICH CORPORATION 2730 W. TYVOLA ROAD CHARLOTTE NC 28217
Benante Martin R director C/O CURTISS WRIGHT CORP 1200 WALL ST WEST LYNDHURST NJ 07071
Scannell Peter O director 66 FIELD POINT ROAD GREENWICH CT 06830
Lindsay Ronald Carter director 100 FIRST STAMFORD PLACE STAMFORD CT 06902
Lochner Philip R director 699 LAKE AVENUE GREENWICH CT 06830

Crane Co Headlines

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)