As of 2024-12-14, the Intrinsic Value of Cabot Corp (CBT) is
138.24 USD. This CBT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 103.38 USD, the upside of Cabot Corp is
33.70%.
The range of the Intrinsic Value is 111.67 - 179.91 USD
138.24 USD
Intrinsic Value
CBT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
111.67 - 179.91 |
138.24 |
33.7% |
| DCF (Growth 10y) |
132.05 - 206.57 |
161.21 |
55.9% |
| DCF (EBITDA 5y) |
115.29 - 153.89 |
129.84 |
25.6% |
| DCF (EBITDA 10y) |
133.37 - 180.70 |
152.06 |
47.1% |
| Fair Value |
49.41 - 49.41 |
49.41 |
-52.20% |
| P/E |
63.63 - 98.79 |
79.80 |
-22.8% |
| EV/EBITDA |
68.38 - 92.53 |
77.91 |
-24.6% |
| EPV |
50.83 - 71.33 |
61.08 |
-40.9% |
| DDM - Stable |
50.67 - 103.13 |
76.90 |
-25.6% |
| DDM - Multi |
85.74 - 138.33 |
106.08 |
2.6% |
CBT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,622.84 |
| Beta |
1.15 |
| Outstanding shares (mil) |
54.39 |
| Enterprise Value (mil) |
6,539.84 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.87% |
| Cost of Debt |
4.96% |
| WACC |
7.98% |