What is Curtiss Wright Corp worth?
With the base-case assumptions below, a discounted cash flow model on Curtiss Wright Corp's reported free cash flow gives $310.80 per share. The share price was $539.73 on September 25, 2026, 74% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 3.0% | 10.0% | $185.83 | -66% |
| Base | 8.0% | 9.0% | $310.80 | -42% |
| Bull | 13.0% | 8.0% | $544.02 | +1% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $401.87 | $429.82 | $463.97 | $506.67 | $561.56 |
| 8.0% | $333.80 | $351.93 | $373.34 | $399.04 | $430.45 |
| 9.0% | $284.11 | $296.50 | $310.80 | $327.48 | $347.19 |
| 10.0% | $246.30 | $255.11 | $265.10 | $276.51 | $289.68 |
| 11.0% | $216.60 | $223.06 | $230.28 | $238.40 | $247.61 |
Where the presets come from
Base: years 1 to 5 grow at Curtiss Wright Corp's revenue growth rate over the last 5 fiscal years (7.9% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions