As of 2024-07-27, the Intrinsic Value of Chase Corp (CCF) is
158.71 USD. This CCF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 127.49 USD, the upside of Chase Corp is
%.
The range of the Intrinsic Value is 96.90 - 431.74 USD
158.71 USD
Intrinsic Value
CCF Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
96.90 - 431.74 |
158.71 |
24.5% |
| DCF (Growth 10y) |
116.88 - 484.29 |
185.24 |
45.3% |
| DCF (EBITDA 5y) |
73.18 - 112.25 |
104.73 |
-17.9% |
| DCF (EBITDA 10y) |
95.76 - 150.47 |
133.34 |
4.6% |
| Fair Value |
19.76 - 19.76 |
19.76 |
-84.50% |
| P/E |
46.09 - 93.53 |
60.83 |
-52.3% |
| EV/EBITDA |
29.58 - 128.83 |
79.48 |
-37.7% |
| EPV |
58.99 - 92.83 |
75.91 |
-40.5% |
| DDM - Stable |
38.42 - 197.01 |
117.71 |
-7.7% |
| DDM - Multi |
81.29 - 320.40 |
129.24 |
1.4% |
CCF Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,212.43 |
| Beta |
0.70 |
| Outstanding shares (mil) |
9.51 |
| Enterprise Value (mil) |
1,299.36 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.00% |
| Cost of Debt |
4.62% |
| WACC |
7.42% |