CBT
Cabot Corp
Price:  
84.95 
USD
Volume:  
316,189.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CBT Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Cabot Corp (CBT) is 98.34 USD. This CBT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 84.95 USD, the upside of Cabot Corp is %.

The range of the Intrinsic Value is 68.46 - 165.95 USD

84.95 USD
Stock Price
98.34 USD
Intrinsic Value
Intrinsic Value Details

CBT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 68.46 - 165.95 98.34 15.8%
DCF (Growth 10y) 78.57 - 173.82 108.03 27.2%
DCF (EBITDA 5y) 61.55 - 90.51 75.46 -11.2%
DCF (EBITDA 10y) 71.60 - 104.23 86.78 2.2%
Fair Value 198.94 - 198.94 198.94 134.18%
P/E 65.64 - 106.47 86.02 1.3%
EV/EBITDA 45.24 - 70.47 59.03 -30.5%
EPV 40.47 - 57.16 48.81 -42.5%
DDM - Stable 64.22 - 168.58 116.40 37.0%
DDM - Multi 55.59 - 111.93 74.13 -12.7%

CBT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,707.93
Beta 1.29
Outstanding shares (mil) 55.42
Enterprise Value (mil) 5,775.93
Market risk premium 4.60%
Cost of Equity 9.46%
Cost of Debt 4.88%
WACC 8.15%