As of 2025-05-15, the Intrinsic Value of Axalta Coating Systems Ltd (AXTA) is 46.11 USD. This AXTA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.84 USD, the upside of Axalta Coating Systems Ltd is 40.4%.

The range of the Intrinsic Value is 36.1 - 61.77 USD.

Is AXTA undervalued or overvalued?

Based on its market price of 32.84 USD and our intrinsic valuation, Axalta Coating Systems Ltd (AXTA) is undervalued by 40.4%.

32.84 USD

Stock Price

46.11 USD

Intrinsic Value

Intrinsic Value Details

AXTA Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	36.1 - 61.77	46.11	40.4%
DCF (Growth Exit 10Y)	45.35 - 74.06	56.59	72.3%
DCF (EBITDA Exit 5Y)	37.79 - 50.67	40.56	23.5%
DCF (EBITDA Exit 10Y)	45.56 - 61.83	50.23	52.9%
Peter Lynch Fair Value	51.05 - 51.05	51.05	55.45%
P/E Multiples	29.83 - 42.77	35.85	9.2%
EV/EBITDA Multiples	29.4 - 42.7	32.64	-0.6%
Earnings Power Value	28 - 39.65	33.83	3.0%
Dividend Discount Model - Stable	14.27 - 28.01	21.14	-35.6%
Dividend Discount Model - Multi Stages	22.17 - 35.07	27.26	-17.0%

AXTA Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
RPM International Inc	82.09 - 213.64	119.59	6.4%
NewMarket Corp	451.13 - 700.84	550.49	-13.1%
Element Solutions Inc	21.51 - 44.72	29.27	31.3%
W R Grace & Co	35.29 - 495.87	83.92	19.9%
Sensient Technologies Corp	83.47 - 196.28	118.15	28.7%
HB Fuller Co	52.09 - 169.92	86.30	54.3%
Ashland Global Holdings Inc.	20.51 - 101.59	41.56	-19.9%
Quaker Chemical Corp	115.45 - 265.71	163.21	51.9%
Minerals Technologies Inc	68.33 - 127.83	89.64	54.6%
Stepan Co	83.15 - 462.47	148.25	171.5%

AXTA Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	7,178
Beta	0.84
Outstanding shares (mil)	219
Enterprise Value (mil)	10,021

Market risk premium	5.1%
Cost of Equity	9.35%
Cost of Debt	4.85%
WACC	7.5%