APD
Air Products and Chemicals Inc
Price:  
272.91 
USD
Volume:  
2,505,655.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

APD Intrinsic Value

%
Upside

As of 2024-06-24, the Intrinsic Value of Air Products and Chemicals Inc (APD) is 262.56 USD. This APD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 272.91 USD, the upside of Air Products and Chemicals Inc is %.

The range of the Intrinsic Value is 171.09 - 508.53 USD

272.91 USD
Stock Price
262.56 USD
Intrinsic Value
Intrinsic Value Details

APD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 171.09 - 508.53 262.56 -3.8%
DCF (Growth 10y) 191.07 - 513.01 278.96 2.2%
DCF (EBITDA 5y) 311.42 - 380.56 333.38 22.2%
DCF (EBITDA 10y) 296.81 - 382.69 327.83 20.1%
Fair Value 100.82 - 100.82 100.82 -63.06%
P/E 198.87 - 304.42 270.85 -0.8%
EV/EBITDA 201.72 - 321.87 245.58 -10.0%
EPV (33.40) - (29.51) (31.46) -111.5%
DDM - Stable 115.17 - 350.71 232.94 -14.6%
DDM - Multi 187.48 - 417.56 255.93 -6.2%

APD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 60,670.62
Beta 0.78
Outstanding shares (mil) 222.31
Enterprise Value (mil) 71,757.32
Market risk premium 4.60%
Cost of Equity 8.80%
Cost of Debt 4.31%
WACC 8.03%