Albemarle Intrinsic
Value
As of 2024-07-27, the Intrinsic Value of Albemarle Corp (ALB) is
124.64 USD. This Albemarle valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 92.80 USD, the upside of Albemarle Corp is
%.
The range of the Intrinsic Value is 85.44 - 227.30 USD
124.64 USD
Intrinsic Value
Albemarle Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
85.44 - 227.30 |
124.64 |
34.3% |
| DCF (Growth 10y) |
111.46 - 279.51 |
158.27 |
70.6% |
| DCF (EBITDA 5y) |
158.14 - 213.64 |
182.17 |
96.3% |
| DCF (EBITDA 10y) |
171.38 - 249.16 |
204.70 |
120.6% |
| Fair Value |
71.74 - 71.74 |
71.74 |
-22.69% |
| P/E |
58.35 - 84.14 |
69.66 |
-24.9% |
| EV/EBITDA |
(34.65) - 177.89 |
69.09 |
-25.5% |
| EPV |
1.76 - 6.56 |
4.16 |
-95.5% |
| DDM - Stable |
21.47 - 56.27 |
38.87 |
-58.1% |
| DDM - Multi |
61.21 - 120.90 |
80.91 |
-12.8% |
Albemarle Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,906.78 |
| Beta |
1.34 |
| Outstanding shares (mil) |
117.53 |
| Enterprise Value (mil) |
12,375.50 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.97% |
| Cost of Debt |
5.50% |
| WACC |
9.18% |