APD
Air Products and Chemicals Inc
Price:  
270.50 
USD
Volume:  
2,050,302.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

APD Intrinsic Value

32.40 %
Upside

What is the intrinsic value of APD?

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

Is APD undervalued or overvalued?

Based on its market price of 270.50 USD and our intrinsic valuation, Air Products and Chemicals Inc (APD) is undervalued by 32.40%.

270.50 USD
Stock Price
358.04 USD
Intrinsic Value
Intrinsic Value Details

APD Intrinsic Value - Valuation Summary

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%

APD Intrinsic Value - Key Valuation Metrics

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%