The Discounted Cash Flow (DCF) valuation of Celanese Corp (CE) is 7.23 USD. With the latest stock price at 62.39 USD, the upside of Celanese Corp based on DCF is -88.4%.
Based on the latest price of 62.39 USD and our DCF valuation, Celanese Corp (CE) is a sell. Selling Celanese stocks now will result in a potential gain of 88.4%.
Range | Selected | |
WACC / Discount Rate | 5.0% - 8.9% | 6.9% |
Long-term Growth Rate | 3.0% - 4.8% | 3.9% |
Fair Price | (48.49) - 1,311.30 | 7.23 |
Upside | -177.7% - 2001.8% | -88.4% |
(USD in millions) | Projections | |||||
12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
Revenue | 10,280 | 9,406 | 10,548 | 11,550 | 12,673 | 13,967 |
% Growth | 6% | -9% | 12% | 9% | 10% | 10% |
Cost of goods sold | (7,924) | (6,888) | (7,338) | (7,633) | (7,957) | (8,331) |
% of Revenue | 77% | 73% | 70% | 66% | 63% | 60% |
Selling, G&A expenses | (1,030) | (942) | (1,057) | (1,157) | (1,270) | (1,399) |
% of Revenue | 10% | 10% | 10% | 10% | 10% | 10% |
Research & Development | (130) | (119) | (133) | (146) | (160) | (177) |
% of Revenue | 1% | 1% | 1% | 1% | 1% | 1% |
Net interest & other expenses | (2,192) | (2,006) | (2,249) | (2,463) | (2,702) | (2,978) |
% of Revenue | 21% | 21% | 21% | 21% | 21% | 21% |
Tax expense | (510) | 189 | 79 | (52) | (201) | (372) |
Tax rate | 51% | 34% | 34% | 34% | 34% | 34% |
Net profit | (1,506) | (360) | (150) | 99 | 383 | 710 |
% Margin | -15% | -4% | -1% | 1% | 3% | 5% |