As of 2024-12-12, the Intrinsic Value of CMC Materials Inc (CCMP) is
35.46 USD. This CCMP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 173.69 USD, the upside of CMC Materials Inc is
-79.60%.
The range of the Intrinsic Value is 17.45 - 84.60 USD
35.46 USD
Intrinsic Value
CCMP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
17.45 - 84.60 |
35.46 |
-79.6% |
| DCF (Growth 10y) |
47.75 - 162.40 |
78.66 |
-54.7% |
| DCF (EBITDA 5y) |
72.46 - 171.23 |
120.48 |
-30.6% |
| DCF (EBITDA 10y) |
103.97 - 252.31 |
172.30 |
-0.8% |
| Fair Value |
26.96 - 26.96 |
26.96 |
-84.48% |
| P/E |
98.77 - 123.84 |
115.37 |
-33.6% |
| EV/EBITDA |
54.28 - 356.06 |
168.00 |
-3.3% |
| EPV |
42.26 - 64.12 |
53.19 |
-69.4% |
| DDM - Stable |
32.67 - 103.46 |
68.07 |
-60.8% |
| DDM - Multi |
23.07 - 56.54 |
32.75 |
-81.1% |
CCMP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,969.44 |
| Beta |
1.11 |
| Outstanding shares (mil) |
28.61 |
| Enterprise Value (mil) |
4,969.44 |
| Market risk premium |
4.24% |
| Cost of Equity |
9.88% |
| Cost of Debt |
4.37% |
| WACC |
8.88% |