As of 2024-12-15, the Intrinsic Value of Avient Corp (AVNT) is
55.24 USD. This Avient valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 47.52 USD, the upside of Avient Corp is
16.20%.
The range of the Intrinsic Value is 35.56 - 102.66 USD
55.24 USD
Intrinsic Value
Avient Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
35.56 - 102.66 |
55.24 |
16.2% |
| DCF (Growth 10y) |
41.71 - 107.14 |
61.05 |
28.5% |
| DCF (EBITDA 5y) |
33.01 - 47.38 |
40.39 |
-15.0% |
| DCF (EBITDA 10y) |
39.30 - 56.59 |
47.79 |
0.6% |
| Fair Value |
40.99 - 40.99 |
40.99 |
-13.74% |
| P/E |
26.35 - 39.19 |
32.37 |
-31.9% |
| EV/EBITDA |
24.03 - 47.88 |
33.43 |
-29.7% |
| EPV |
17.21 - 26.58 |
21.90 |
-53.9% |
| DDM - Stable |
12.89 - 36.69 |
24.79 |
-47.8% |
| DDM - Multi |
21.19 - 44.84 |
28.57 |
-39.9% |
Avient Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,341.43 |
| Beta |
1.22 |
| Outstanding shares (mil) |
91.36 |
| Enterprise Value (mil) |
5,903.43 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.46% |
| Cost of Debt |
5.00% |
| WACC |
7.63% |