As of 2024-09-17, the Intrinsic Value of Balchem Corp (BCPC) is
200.81 USD. This Balchem valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 172.41 USD, the upside of Balchem Corp is
%.
The range of the Intrinsic Value is 119.21 - 659.11 USD
200.81 USD
Intrinsic Value
Balchem Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
119.21 - 659.11 |
200.81 |
16.5% |
| DCF (Growth 10y) |
159.89 - 837.15 |
262.89 |
52.5% |
| DCF (EBITDA 5y) |
97.06 - 123.23 |
112.14 |
-35.0% |
| DCF (EBITDA 10y) |
135.65 - 184.37 |
160.99 |
-6.6% |
| Fair Value |
24.34 - 24.34 |
24.34 |
-85.88% |
| P/E |
77.99 - 104.63 |
93.16 |
-46.0% |
| EV/EBITDA |
36.50 - 92.41 |
61.23 |
-64.5% |
| EPV |
38.69 - 58.79 |
48.74 |
-71.7% |
| DDM - Stable |
42.36 - 290.66 |
166.51 |
-3.4% |
| DDM - Multi |
90.83 - 480.46 |
152.35 |
-11.6% |
Balchem Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,592.98 |
| Beta |
0.98 |
| Outstanding shares (mil) |
32.44 |
| Enterprise Value (mil) |
5,797.91 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.53% |
| Cost of Debt |
5.31% |
| WACC |
7.36% |