As of 2024-12-14, the Intrinsic Value of Ashland Global Holdings Inc. (ASH) is
82.16 USD. This ASH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 74.13 USD, the upside of Ashland Global Holdings Inc. is
10.80%.
The range of the Intrinsic Value is 39.16 - 338.42 USD
82.16 USD
Intrinsic Value
ASH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
39.16 - 338.42 |
82.16 |
10.8% |
DCF (Growth 10y) |
63.25 - 452.84 |
119.58 |
61.3% |
DCF (EBITDA 5y) |
32.60 - 44.82 |
37.36 |
-49.6% |
DCF (EBITDA 10y) |
49.71 - 71.61 |
58.73 |
-20.8% |
Fair Value |
89.15 - 89.15 |
89.15 |
20.27% |
P/E |
18.85 - 78.60 |
47.81 |
-35.5% |
EV/EBITDA |
10.58 - 79.04 |
42.27 |
-43.0% |
EPV |
83.28 - 125.72 |
104.50 |
41.0% |
DDM - Stable |
37.72 - 186.59 |
112.15 |
51.3% |
DDM - Multi |
50.71 - 193.01 |
80.11 |
8.1% |
ASH Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
3,492.26 |
Beta |
0.60 |
Outstanding shares (mil) |
47.11 |
Enterprise Value (mil) |
4,541.26 |
Market risk premium |
4.60% |
Cost of Equity |
8.17% |
Cost of Debt |
4.80% |
WACC |
7.06% |