ALB
Albemarle Corp
Price:  
127.59 
USD
Volume:  
1,446,873.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Albemarle Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of Albemarle Corp (ALB) is 164.11 USD. This Albemarle valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 127.59 USD, the upside of Albemarle Corp is %.

The range of the Intrinsic Value is 98.97 - 459.99 USD

127.59 USD
Stock Price
164.11 USD
Intrinsic Value
Intrinsic Value Details

Albemarle Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 98.97 - 459.99 164.11 28.6%
DCF (Growth 10y) 129.67 - 568.13 209.38 64.1%
DCF (EBITDA 5y) 158.65 - 230.97 190.81 49.6%
DCF (EBITDA 10y) 179.09 - 284.62 224.52 76.0%
Fair Value 71.74 - 71.74 71.74 -43.77%
P/E 59.66 - 84.31 70.18 -45.0%
EV/EBITDA (33.78) - 180.49 66.62 -47.8%
EPV 3.13 - 10.74 6.93 -94.6%
DDM - Stable 26.20 - 112.06 69.13 -45.8%
DDM - Multi 75.98 - 246.53 115.48 -9.5%

Albemarle Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 14,995.65
Beta 1.33
Outstanding shares (mil) 117.53
Enterprise Value (mil) 16,464.37
Market risk premium 4.60%
Cost of Equity 8.99%
Cost of Debt 5.50%
WACC 8.02%