As of 2025-01-14, the Intrinsic Value of Air Products and Chemicals Inc (APD) is
394.13 USD. This APD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 301.74 USD, the upside of Air Products and Chemicals Inc is
30.60%.
The range of the Intrinsic Value is 267.77 - 725.66 USD
394.13 USD
Intrinsic Value
APD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
267.77 - 725.66 |
394.13 |
30.6% |
| DCF (Growth 10y) |
281.34 - 696.57 |
396.85 |
31.5% |
| DCF (EBITDA 5y) |
379.86 - 534.73 |
427.48 |
41.7% |
| DCF (EBITDA 10y) |
376.66 - 545.24 |
432.78 |
43.4% |
| Fair Value |
324.75 - 324.75 |
324.75 |
7.63% |
| P/E |
305.39 - 414.48 |
343.26 |
13.8% |
| EV/EBITDA |
158.92 - 544.61 |
292.25 |
-3.1% |
| EPV |
(72.07) - (78.08) |
(75.07) |
-124.9% |
| DDM - Stable |
171.02 - 519.99 |
345.50 |
14.5% |
| DDM - Multi |
241.34 - 547.62 |
332.53 |
10.2% |
APD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
67,100.94 |
| Beta |
0.40 |
| Outstanding shares (mil) |
222.38 |
| Enterprise Value (mil) |
78,349.14 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.01% |
| Cost of Debt |
4.25% |
| WACC |
7.19% |