CBT
Cabot Corp
Price:  
78.37 
USD
Volume:  
156,613.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CBT Intrinsic Value

34.00 %
Upside

What is the intrinsic value of CBT?

As of 2025-07-04, the Intrinsic Value of Cabot Corp (CBT) is 105.01 USD. This CBT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 78.37 USD, the upside of Cabot Corp is 34.00%.

The range of the Intrinsic Value is 75.74 - 165.60 USD

Is CBT undervalued or overvalued?

Based on its market price of 78.37 USD and our intrinsic valuation, Cabot Corp (CBT) is undervalued by 34.00%.

78.37 USD
Stock Price
105.01 USD
Intrinsic Value
Intrinsic Value Details

CBT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 75.74 - 165.60 105.01 34.0%
DCF (Growth 10y) 81.87 - 163.87 108.85 38.9%
DCF (EBITDA 5y) 69.62 - 83.70 77.83 -0.7%
DCF (EBITDA 10y) 78.62 - 98.89 89.29 13.9%
Fair Value 57.01 - 57.01 57.01 -27.26%
P/E 63.41 - 114.94 86.38 10.2%
EV/EBITDA 56.80 - 67.72 63.87 -18.5%
EPV 49.04 - 70.47 59.75 -23.8%
DDM - Stable 59.52 - 152.52 106.02 35.3%
DDM - Multi 59.32 - 116.59 78.47 0.1%

CBT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,210.04
Beta 0.82
Outstanding shares (mil) 53.72
Enterprise Value (mil) 5,286.04
Market risk premium 4.60%
Cost of Equity 9.12%
Cost of Debt 4.89%
WACC 7.89%