APD
Air Products and Chemicals Inc
Price:  
234.04 
USD
Volume:  
1,726,185.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

APD Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Air Products and Chemicals Inc (APD) is 307.45 USD. This APD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 234.04 USD, the upside of Air Products and Chemicals Inc is %.

The range of the Intrinsic Value is 184.57 - 773.51 USD

234.04 USD
Stock Price
307.45 USD
Intrinsic Value
Intrinsic Value Details

APD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 184.57 - 773.51 307.45 31.4%
DCF (Growth 10y) 204.64 - 774.85 324.57 38.7%
DCF (EBITDA 5y) 347.14 - 416.44 378.05 61.5%
DCF (EBITDA 10y) 328.38 - 426.74 372.35 59.1%
Fair Value 95.41 - 95.41 95.41 -59.23%
P/E 116.50 - 309.41 224.40 -4.1%
EV/EBITDA 223.15 - 310.86 267.51 14.3%
EPV (28.73) - (23.09) (25.91) -111.1%
DDM - Stable 111.08 - 444.00 277.54 18.6%
DDM - Multi 193.18 - 564.40 283.75 21.2%

APD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 52,027.09
Beta 0.96
Outstanding shares (mil) 222.30
Enterprise Value (mil) 62,172.19
Market risk premium 4.60%
Cost of Equity 8.38%
Cost of Debt 4.31%
WACC 7.57%