AXTA
Axalta Coating Systems Ltd
Price:  
35.64 
USD
Volume:  
1,919,172.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AXTA Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Axalta Coating Systems Ltd (AXTA) is 43.65 USD. This AXTA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.64 USD, the upside of Axalta Coating Systems Ltd is %.

The range of the Intrinsic Value is 28.18 - 81.43 USD

35.64 USD
Stock Price
43.65 USD
Intrinsic Value
Intrinsic Value Details

AXTA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 28.18 - 81.43 43.65 22.5%
DCF (Growth 10y) 36.94 - 96.28 54.35 52.5%
DCF (EBITDA 5y) 39.83 - 53.45 47.29 32.7%
DCF (EBITDA 10y) 45.79 - 66.08 55.98 57.1%
Fair Value 22.08 - 22.08 22.08 -38.05%
P/E 32.31 - 36.38 34.17 -4.1%
EV/EBITDA 32.51 - 42.02 37.55 5.4%
EPV 18.72 - 30.68 24.70 -30.7%
DDM - Stable 7.89 - 19.51 13.70 -61.6%
DDM - Multi 17.78 - 34.91 23.64 -33.7%

AXTA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,863.61
Beta 1.57
Outstanding shares (mil) 220.64
Enterprise Value (mil) 10,666.61
Market risk premium 4.60%
Cost of Equity 10.57%
Cost of Debt 5.85%
WACC 8.69%