As of 2025-07-03, 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
Based on its market price of 173.69 USD and our intrinsic valuation, CMC Materials Inc (CCMP) is overvalued by 79.60%.
| 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) | 74.32 - 131.56 | 86.93 | -49.9% |
| DCF (EBITDA 10y) | 106.25 - 197.72 | 128.75 | -25.9% |
| Fair Value | 26.96 - 26.96 | 26.96 | -84.48% |
| P/E | 73.48 - 127.66 | 99.94 | -42.5% |
| EV/EBITDA | 44.69 - 268.56 | 124.24 | -28.5% |
| 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% |
| 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% |