As of 2025-07-03, the Intrinsic Value of Axalta Coating Systems Ltd (AXTA) is 45.97 USD. This AXTA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.24 USD, the upside of Axalta Coating Systems Ltd is 47.10%.
The range of the Intrinsic Value is 36.23 - 61.00 USD
Based on its market price of 31.24 USD and our intrinsic valuation, Axalta Coating Systems Ltd (AXTA) is undervalued by 47.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 36.23 - 61.00 | 45.97 | 47.1% |
| DCF (Growth 10y) | 45.51 - 73.15 | 56.42 | 80.6% |
| DCF (EBITDA 5y) | 39.89 - 53.57 | 43.32 | 38.7% |
| DCF (EBITDA 10y) | 47.35 - 64.29 | 52.57 | 68.3% |
| Fair Value | 51.05 - 51.05 | 51.05 | 63.41% |
| P/E | 31.28 - 46.84 | 38.64 | 23.7% |
| EV/EBITDA | 31.29 - 46.17 | 34.81 | 11.4% |
| EPV | 28.11 - 39.24 | 33.67 | 7.8% |
| DDM - Stable | 14.19 - 27.41 | 20.80 | -33.4% |
| DDM - Multi | 22.01 - 34.22 | 26.88 | -14.0% |
| Market Cap (mil) | 6,827.81 |
| Beta | 0.91 |
| Outstanding shares (mil) | 218.56 |
| Enterprise Value (mil) | 9,670.81 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.44% |
| Cost of Debt | 4.88% |
| WACC | 7.49% |