AXTA
Axalta Coating Systems Ltd
Price:  
30.52 
USD
Volume:  
1,375,766.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AXTA Intrinsic Value

46.00 %
Upside

What is the intrinsic value of AXTA?

As of 2025-07-13, the Intrinsic Value of Axalta Coating Systems Ltd (AXTA) is 44.55 USD. This AXTA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.52 USD, the upside of Axalta Coating Systems Ltd is 46.00%.

The range of the Intrinsic Value is 35.04 - 59.22 USD

Is AXTA undervalued or overvalued?

Based on its market price of 30.52 USD and our intrinsic valuation, Axalta Coating Systems Ltd (AXTA) is undervalued by 46.00%.

30.52 USD
Stock Price
44.55 USD
Intrinsic Value
Intrinsic Value Details

AXTA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 35.04 - 59.22 44.55 46.0%
DCF (Growth 10y) 44.04 - 71.03 54.70 79.2%
DCF (EBITDA 5y) 39.42 - 54.22 43.40 42.2%
DCF (EBITDA 10y) 46.50 - 64.45 52.21 71.1%
Fair Value 51.05 - 51.05 51.05 67.26%
P/E 31.04 - 47.33 39.39 29.1%
EV/EBITDA 31.37 - 47.29 34.97 14.6%
EPV 27.18 - 38.26 32.72 7.2%
DDM - Stable 13.86 - 26.80 20.33 -33.4%
DDM - Multi 21.38 - 33.33 26.14 -14.3%

AXTA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,670.45
Beta 0.93
Outstanding shares (mil) 218.56
Enterprise Value (mil) 9,513.45
Market risk premium 4.60%
Cost of Equity 9.64%
Cost of Debt 4.88%
WACC 7.65%