As of 2025-06-22, the Intrinsic Value of Air Products and Chemicals Inc (APD) is 358.04 USD. This APD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 270.50 USD, the upside of Air Products and Chemicals Inc is 32.40%.
The range of the Intrinsic Value is 228.78 - 736.54 USD
Based on its market price of 270.50 USD and our intrinsic valuation, Air Products and Chemicals Inc (APD) is undervalued by 32.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 228.78 - 736.54 | 358.04 | 32.4% |
| DCF (Growth 10y) | 231.95 - 675.80 | 345.99 | 27.9% |
| DCF (EBITDA 5y) | 285.26 - 557.69 | 416.81 | 54.1% |
| DCF (EBITDA 10y) | 279.51 - 542.17 | 400.75 | 48.2% |
| Fair Value | 129.98 - 129.98 | 129.98 | -51.95% |
| P/E | 152.54 - 413.22 | 248.55 | -8.1% |
| EV/EBITDA | 104.60 - 627.86 | 342.49 | 26.6% |
| EPV | (85.13) - (92.56) | (88.85) | -132.8% |
| DDM - Stable | 63.77 - 214.71 | 139.24 | -48.5% |
| DDM - Multi | 245.85 - 582.06 | 339.13 | 25.4% |
| Market Cap (mil) | 60,197.07 |
| Beta | 0.80 |
| Outstanding shares (mil) | 222.54 |
| Enterprise Value (mil) | 74,563.57 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.23% |
| Cost of Debt | 4.25% |
| WACC | 7.31% |