As of 2025-07-05, the Intrinsic Value of Air Products and Chemicals Inc (APD) is 350.01 USD. This APD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 291.84 USD, the upside of Air Products and Chemicals Inc is 19.9%.
The range of the Intrinsic Value is 224.67 - 709.74 USD.
Based on its market price of 291.84 USD and our intrinsic valuation, Air Products and Chemicals Inc (APD) is undervalued by 19.9%.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | 224.67 - 709.74 | 350.01 | 19.9% | |
DCF (Growth Exit 10Y) | 227.84 - 651.42 | 338.32 | 15.9% | |
DCF (EBITDA Exit 5Y) | 297.96 - 577.33 | 426.83 | 46.3% | |
DCF (EBITDA Exit 10Y) | 287.82 - 556.64 | 407.07 | 39.5% | |
Peter Lynch Fair Value | 129.98 - 129.98 | 129.98 | -55.46% | |
P/E Multiples | 164.4 - 438.6 | 269.67 | -7.6% | |
EV/EBITDA Multiples | 113.11 - 658.27 | 361.47 | 23.9% | |
Dividend Discount Model - Stable | 63.52 - 211.62 | 137.57 | -52.9% | |
Dividend Discount Model - Multi Stages | 244.92 - 573.85 | 336.87 | 15.4% |
Market Cap (mil) | 64,946 |
Beta | 0.81 |
Outstanding shares (mil) | 223 |
Enterprise Value (mil) | 79,313 |
Market risk premium | 5.1% |
Cost of Equity | 8.25% |
Cost of Debt | 4.25% |
WACC | 7.4% |