As of 2024-09-11, the Intrinsic Value of Axalta Coating Systems Ltd (AXTA) is
51.01 USD. This AXTA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 34.14 USD, the upside of Axalta Coating Systems Ltd is
%.
The range of the Intrinsic Value is 33.80 - 92.17 USD
51.01 USD
Intrinsic Value
AXTA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
33.80 - 92.17 |
51.01 |
49.4% |
| DCF (Growth 10y) |
43.88 - 108.12 |
62.96 |
84.4% |
| DCF (EBITDA 5y) |
37.94 - 44.53 |
41.51 |
21.6% |
| DCF (EBITDA 10y) |
46.59 - 58.57 |
52.60 |
54.1% |
| Fair Value |
26.79 - 26.79 |
26.79 |
-21.52% |
| P/E |
34.72 - 37.65 |
36.08 |
5.7% |
| EV/EBITDA |
32.47 - 38.46 |
34.03 |
-0.3% |
| EPV |
22.39 - 33.16 |
27.77 |
-18.6% |
| DDM - Stable |
10.40 - 25.80 |
18.10 |
-47.0% |
| DDM - Multi |
19.64 - 38.18 |
25.97 |
-23.9% |
AXTA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,486.90 |
| Beta |
1.16 |
| Outstanding shares (mil) |
219.30 |
| Enterprise Value (mil) |
10,254.90 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.97% |
| Cost of Debt |
5.04% |
| WACC |
8.03% |