CE
Celanese Corp
Price:  
56.87 
USD
Volume:  
1,218,179.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Celanese Intrinsic Value

-80.60 %
Upside

What is the intrinsic value of Celanese?

As of 2025-06-13, the Intrinsic Value of Celanese Corp (CE) is 11.03 USD. This Celanese valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 56.87 USD, the upside of Celanese Corp is -80.60%.

The range of the Intrinsic Value is (46.47) - 1,316.10 USD

Is Celanese undervalued or overvalued?

Based on its market price of 56.87 USD and our intrinsic valuation, Celanese Corp (CE) is overvalued by 80.60%.

56.87 USD
Stock Price
11.03 USD
Intrinsic Value
Intrinsic Value Details

Celanese Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (46.47) - 1,316.10 11.03 -80.6%
DCF (Growth 10y) 38.10 - 3,379.38 179.14 215.0%
DCF (EBITDA 5y) (14.40) - 39.88 1.27 -97.8%
DCF (EBITDA 10y) 52.04 - 175.69 91.25 60.4%
Fair Value -76.04 - -76.04 -76.04 -233.72%
P/E (256.42) - (262.81) (278.70) -590.1%
EV/EBITDA (84.82) - 91.02 (16.39) -128.8%
EPV (7.08) - 70.64 31.78 -44.1%
DDM - Stable (124.26) - (325.76) (225.01) -495.6%
DDM - Multi 26.97 - 56.71 36.76 -35.4%

Celanese Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,222.15
Beta 0.98
Outstanding shares (mil) 109.41
Enterprise Value (mil) 18,055.15
Market risk premium 4.60%
Cost of Equity 10.21%
Cost of Debt 8.23%
WACC 6.79%