US · MOD
Modine Manufacturing Company
- Sector
- Consumer Cyclical · Auto - Parts
- Headquarters
- Racine, WI 53403
- Website
- modine.com
Price · as of 2025-03-31
$266.83
Market cap 11.98B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $82.22 | -69.19% |
| Intrinsic Value(DCF) | $271.90 | +1.9% |
| Graham-Dodd Method(GD) | $30.35 | -88.63% |
| Graham Formula(GF) | $52.53 | -80.31% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $14.59 | $36.73 | $0.00 | $7.74 | $3.57 |
| 2012 | $6.22 | $15.77 | $0.00 | $10.55 | $14.08 |
| 2013 | $10.08 | $24.63 | $0.00 | $2.49 | $2.14 |
| 2014 | $15.01 | $39.80 | $0.00 | $22.16 | $41.92 |
| 2015 | $11.25 | $33.83 | $0.00 | $9.51 | $4.29 |
| 2016 | $9.98 | $25.05 | $0.00 | $7.45 | $0.04 |
| 2017 | $16.70 | $82.31 | $0.00 | $6.69 | $5.60 |
| 2018 | $19.00 | $21.17 | $415.76 | $8.46 | $20.39 |
| 2019 | $14.04 | $23.98 | $318.78 | $15.57 | $21.92 |
| 2020 | $6.49 | $23.91 | $0.00 | $6.12 | $0.10 |
| 2021 | $17.22 | $151.32 | $0.00 | $0.00 | $0.00 |
| 2022 | $11.72 | $37.92 | $0.00 | $13.63 | $34.32 |
| 2023 | $32.15 | $55.22 | $0.00 | $22.80 | $57.40 |
| 2024 | $92.04 | $65.78 | $6.98 | $25.27 | $39.21 |
| 2025 | $93.62 | $82.22 | $0.42 | $30.35 | $52.53 |
AI valuation
Our deep-learning model estimates Modine Manufacturing Company's (MOD) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $82.22
- Current price
- $266.83
- AI upside
- -69.19%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$271.90
+1.9% upside
Graham-Dodd
$30.35
-88.63% upside
Graham Formula
$52.53
-80.31% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| MOD | Modine Manufacturing Comp… | $266.83 | 11.98B | -69% | +2% | -89% | -80% | 26.55 | 5.41 | 1.91 | 15.03 | 200.43 | 9.30 | 24.98% | 10.97% | 7.12% | 22.38% | 15.76% | 9.84% | 0.58 | 10.74 | 1.78 | 1.02 | 1.28 | 1325.00% | 730.00% | 254.00% | 2.63% | 0.39 | 9.84% | 0.00% | 0.00% | 1.70% | 18.99 | 41.63 | 2.08 | 5.67 |
| ALSN | Allison Transmission Hold… | $125.30 | 10.43B | +14% | -41% | -85% | -89% | 17.11 | 5.71 | 3.54 | 11.78 | — | -10.64 | 48.37% | 32.33% | 20.70% | 35.42% | 22.91% | 10.91% | 1.56 | 9.93 | 4.85 | 3.97 | 1.39 | -1179.00% | -667.00% | -137.00% | 6.09% | 1.79 | 19.72% | 0.85% | 14.60% | 5.93% | 12.42 | 18.62 | 4.02 | 2.88 |
| ALV | Autoliv, Inc. | $118.52 | 9B | -19% | -47% | -86% | -3% | 12.19 | 3.48 | 0.83 | 7.22 | 63.98 | 7.56 | 19.18% | 10.08% | 6.80% | 30.32% | 19.32% | 8.94% | 0.95 | 10.58 | 1.05 | 0.72 | 1.23 | 1905.00% | 409.00% | 4896.00% | 7.98% | 0.29 | 16.98% | 2.66% | 32.40% | 6.57% | 9.91 | 15.10 | 1.00 | 2.58 |
| AN | AutoNation, Inc. | $195.16 | 6.77B | +16% | -60% | -44% | -2% | 11.33 | 3.14 | 0.27 | 11.62 | 1597.64 | -75.74 | 17.00% | 4.83% | 2.35% | 27.05% | 8.35% | 4.74% | 4.35 | 3.62 | 0.84 | 0.18 | 6.73 | 71.00% | 324.00% | 133116.00% | -2.69% | 0.02 | -1.68% | 0.00% | 0.00% | 10.76% | 13.09 | -88.51 | 0.63 | 3.10 |
| BWA | BorgWarner Inc. | $57.57 | 12.32B | -14% | -54% | -76% | -79% | 43.73 | 2.23 | 0.85 | 6.67 | — | 4.05 | 18.71% | 9.62% | 1.93% | 5.05% | 11.67% | 2.00% | 0.77 | 11.20 | 2.07 | 1.61 | 0.89 | -1467.00% | 165.00% | 7313.00% | 9.73% | 0.50 | 15.63% | 0.98% | 43.00% | 8.34% | 10.15 | 11.86 | 0.98 | 3.24 |
| LAD | Lithia Motors, Inc. | $279.58 | 6.78B | +29% | -61% | +39% | +38% | 8.41 | 1.05 | 0.18 | 11.36 | 95.14 | 5.05 | 14.54% | 4.06% | 2.18% | 12.43% | 5.55% | 3.42% | 2.22 | 3.04 | 1.17 | 0.22 | 7.65 | 884.00% | 400.00% | 16038.00% | 2.76% | 0.08 | 0.93% | 0.80% | 6.70% | 14.64% | 13.92 | 110.94 | 0.57 | 1.98 |
| LEVI | Levi Strauss & Co. | $22.16 | 8.76B | +64% | -63% | -81% | -54% | 16.09 | 3.54 | 1.29 | 10.72 | 8.99 | 4.48 | 61.73% | 10.79% | 9.20% | 23.63% | 14.84% | 7.59% | 1.01 | 13.94 | 1.55 | 0.80 | 1.74 | 17885.00% | -115.00% | -5166.00% | 4.02% | 0.27 | 8.97% | 2.64% | 42.40% | 4.50% | 14.07 | 29.39 | 1.52 | 2.89 |
| LKQ | LKQ Corporation | $33.11 | 8.48B | +32% | -60% | — | -62% | 13.80 | 1.28 | 0.60 | 9.02 | — | 164.48 | 38.03% | 7.81% | 4.36% | 9.69% | 7.15% | 4.04% | 0.77 | 4.85 | 1.67 | 0.49 | 3.26 | -1065.00% | -306.00% | 457.00% | 10.10% | 0.34 | 7.47% | 3.70% | 51.00% | 13.14% | 12.08 | 15.50 | 0.94 | 2.64 |
| PLNT | Planet Fitness, Inc. | $82.15 | 6.84B | -18% | -37% | — | -37% | 31.20 | -14.14 | 5.16 | 11.97 | 100.63 | -4.61 | 82.61% | 29.81% | 16.55% | -62.71% | 38.89% | 7.10% | -0.92 | 3.65 | 2.11 | 1.78 | 0.17 | 3100.00% | 1206.00% | 3492.00% | 3.73% | 1.34 | 34.89% | 0.02% | 0.70% | 39.31% | 17.29 | 26.79 | 5.15 | 1.62 |
| QS | QuantumScape Corporation | $6.92 | 4.16B | — | — | — | — | -9.12 | 3.39 | — | -8.57 | — | 3.39 | 0.00% | — | — | -37.39% | -155.01% | -33.08% | 0.06 | -231.78 | 15.95 | 15.77 | 0.45 | -1915.00% | — | -1721.00% | -7.02% | -3.94 | -91.43% | 0.00% | 0.00% | 2.83% | -6.49 | -11.01 | — | 16.76 |
| VFS | VinFast Auto Ltd. | $3.26 | 7.63B | -57% | -29% | — | — | -2.73 | -1.28 | 4.79 | -8.00 | -8.27 | -1.27 | -57.42% | -125.85% | -175.53% | 50.25% | 259.54% | -51.03% | -0.89 | -3.54 | 0.38 | 0.14 | -3.24 | 3303.00% | 5787.00% | -4000.00% | -22.35% | -0.18 | 221.02% | 0.00% | 0.00% | 0.00% | -6.38 | -7.49 | 8.03 | -3.61 |
About Modine Manufacturing Company
Modine Manufacturing Company provides engineered heat transfer systems and heat transfer components for use in on- and off-highway original equipment manufacturer (OEM) vehicular applications. It operates through Climate Solutions and Performance Technologies segments. The company offers gas-fired, hydronic, electric, and oil-fired unit heaters; indoor and outdoor duct furnaces; infrared units; perimeter heating products, such as commercial fin-tube radiation, cabinet unit heaters, and convectors; roof-mounted direct- and indirect-fired makeup air units; unit ventilators; single packaged vertical units; precision air conditioning units for data center applications; air handler units; fan walls; chillers; ceiling cassettes; hybrid fan coils; and condensers and condensing units. It also provides microchannel, heat recovery, round tube plate fin, and motor and generator cooling coils; evaporator unit, fluid, transformer oil, gas, air blast, and dry and brine coolers, as well as remote condensers; and coatings to protect against corrosion. In addition, the company offers powertrain cooling products, including engine cooling modules, radiators, charge air coolers, condensers, oil coolers, fan shrouds, and surge tanks; on-engine cooling products comprising exhaust gas recirculation, engine oil, fuel, charge air, and intake air coolers; auxiliary cooling products, such as transmission and retarder oil coolers, and power steering coolers; and complete battery thermal management systems and electronics cooling packages. It serves heating, ventilation, and cooling OEMs; construction architects and contractors; wholesalers of heating equipment; automobile, truck, bus, and specialty vehicle OEMs; agricultural, industrial, and construction equipment OEMs; and commercial and industrial equipment OEMs. The company has operations in North America, South America, Europe, and Asia. Modine Manufacturing Company was incorporated in 1916 and is headquartered in Racine, Wisconsin.
- CEO
- Neil D. Brinker
- Employees
- 11K
- Beta
- 1.70
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($271.90 ÷ $266.83) − 1 = +1.9% (DCF, example).