As of 2025-10-21, the Intrinsic Value of Albemarle Corp (ALB) is 23.46 USD. This Albemarle valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 96.14 USD, the upside of Albemarle Corp is -75.60%.
The range of the Intrinsic Value is 12.31 - 43.07 USD
Based on its market price of 96.14 USD and our intrinsic valuation, Albemarle Corp (ALB) is overvalued by 75.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (299.06) - (78.13) | (116.00) | -220.7% |
| DCF (Growth 10y) | (66.06) - (210.50) | (91.13) | -194.8% |
| DCF (EBITDA 5y) | 12.31 - 43.07 | 23.46 | -75.6% |
| DCF (EBITDA 10y) | 5.32 - 45.84 | 19.41 | -79.8% |
| Fair Value | -250.91 - -250.91 | -250.91 | -360.99% |
| P/E | (73.61) - (115.00) | (74.24) | -177.2% |
| EV/EBITDA | 23.52 - 46.34 | 31.61 | -67.1% |
| EPV | (55.81) - (73.09) | (64.45) | -167.0% |
| DDM - Stable | (79.87) - (330.03) | (204.95) | -313.2% |
| DDM - Multi | (55.60) - (180.67) | (85.26) | -188.7% |
| Market Cap (mil) | 11,313.75 |
| Beta | 1.60 |
| Outstanding shares (mil) | 117.68 |
| Enterprise Value (mil) | 11,313.75 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.54% |
| Cost of Debt | 5.50% |
| WACC | 7.54% |