CBT
Cabot Corp
Price:  
96.71 
USD
Volume:  
458,021.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CBT Intrinsic Value

%
Upside

As of 2024-07-16, the Intrinsic Value of Cabot Corp (CBT) is 119.79 USD. This CBT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 96.71 USD, the upside of Cabot Corp is %.

The range of the Intrinsic Value is 79.23 - 230.84 USD

96.71 USD
Stock Price
119.79 USD
Intrinsic Value
Intrinsic Value Details

CBT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 79.23 - 230.84 119.79 23.9%
DCF (Growth 10y) 88.67 - 235.53 128.29 32.7%
DCF (EBITDA 5y) 78.98 - 119.33 97.65 1.0%
DCF (EBITDA 10y) 89.58 - 136.64 110.74 14.5%
Fair Value 203.58 - 203.58 203.58 110.51%
P/E 28.68 - 81.76 53.93 -44.2%
EV/EBITDA 52.32 - 102.22 68.56 -29.1%
EPV 46.42 - 68.12 57.27 -40.8%
DDM - Stable 73.64 - 231.67 152.65 57.8%
DDM - Multi 62.83 - 151.47 88.56 -8.4%

CBT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,344.19
Beta 0.94
Outstanding shares (mil) 55.26
Enterprise Value (mil) 6,322.19
Market risk premium 4.60%
Cost of Equity 8.45%
Cost of Debt 4.88%
WACC 7.47%