BCPC
Balchem Corp
Price:  
150.69 
USD
Volume:  
77,832.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Balchem Intrinsic Value

%
Upside

As of 2024-06-16, the Intrinsic Value of Balchem Corp (BCPC) is 212.51 USD. This Balchem valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 150.69 USD, the upside of Balchem Corp is %.

The range of the Intrinsic Value is 119.80 - 951.74 USD

150.69 USD
Stock Price
212.51 USD
Intrinsic Value
Intrinsic Value Details

Balchem Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 119.80 - 951.74 212.51 41.0%
DCF (Growth 10y) 161.44 - 1,215.56 279.68 85.6%
DCF (EBITDA 5y) 100.07 - 138.52 118.77 -21.2%
DCF (EBITDA 10y) 137.81 - 204.00 168.32 11.7%
Fair Value 23.94 - 23.94 23.94 -84.11%
P/E 79.84 - 95.30 91.20 -39.5%
EV/EBITDA 56.81 - 91.16 74.25 -50.7%
EPV 37.43 - 61.03 49.23 -67.3%
DDM - Stable 41.28 - 390.92 216.10 43.4%
DDM - Multi 93.27 - 688.73 164.48 9.1%

Balchem Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,885.37
Beta 1.09
Outstanding shares (mil) 32.42
Enterprise Value (mil) 5,128.74
Market risk premium 4.60%
Cost of Equity 7.41%
Cost of Debt 5.27%
WACC 7.22%