Crane NXT, Co. (CXT) intrinsic value & 10-year financials
Crane NXT, Co. (CXT) has a Graham intrinsic value of $27.48 per share. At $54.72 on Oct 17, 2026, the stock trades 99% above that value. Over the last 10 fiscal years revenue shrank 5.5% a year to $1.7B, with an average return on invested capital of 13.1%.
- Graham intrinsic value
- $27.48
- Share price (Oct 17, 2026)
- $54.72
- Price vs Graham value
- 99% above
- Market cap
- $3.2B
- Revenue (FY2025)
- $1.7B
- Revenue growth (10-yr CAGR)
- -5.5%
- ROIC (10-yr avg)
- 13.1%
- Free cash flow (FY2025)
- $198.3M
CXT 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $1.7B | $145.1M | $2.50 | $198.3M | 14.9% | 10.1% |
| FY2024 | $1.5B | $184.1M | $3.19 | $168.7M | 18.1% | 14.0% |
| FY2023 | $1.4B | $188.3M | $3.28 | $245.2M | 20.6% | 12.7% |
| FY2022 | $1.3B | $401.1M | $7.01 | -$210.0M | 27.6% | 12.0% |
| FY2021 | $1.3B | $435.4M | $7.36 | $446.8M | 37.3% | 18.5% |
| FY2020 | $2.9B | $181.0M | $3.08 | $275.4M | 9.0% | 9.9% |
| FY2019 | $3.3B | $133.3M | $2.20 | $325.1M | 6.4% | 7.9% |
| FY2018 | $3.3B | $335.6M | $5.50 | $305.0M | 13.2% | 20.5% |
| FY2017 | $2.8B | $171.8M | $2.84 | $268.5M | 14.4% | 14.6% |
| FY2016 | $2.7B | $122.8M | $2.07 | $266.6M | 7.3% | 11.0% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Crane NXT, Co. is facing top-line stagnation, with revenue contracting over the decade.
Crane NXT, Co. returns on capital have been average, hovering around 13.1% ROIC over the decade.
Over the decade, Crane NXT, Co. shows that the company has leveraged its balance sheet to sustain operations.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Crane NXT, Co. is modeled at 2.1% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $27.48 per share.