As of 2024-12-14, the Intrinsic Value of Celanese Corp (CE) is
122.46 USD. This Celanese valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 68.58 USD, the upside of Celanese Corp is
78.60%.
The range of the Intrinsic Value is 29.69 - 664.08 USD
122.46 USD
Intrinsic Value
Celanese Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
29.69 - 664.08 |
122.46 |
78.6% |
| DCF (Growth 10y) |
67.63 - 846.94 |
182.64 |
166.3% |
| DCF (EBITDA 5y) |
80.43 - 153.74 |
110.86 |
61.7% |
| DCF (EBITDA 10y) |
104.86 - 238.91 |
159.21 |
132.2% |
| Fair Value |
204.38 - 204.38 |
204.38 |
198.01% |
| P/E |
191.25 - 220.17 |
210.24 |
206.6% |
| EV/EBITDA |
51.04 - 195.61 |
93.69 |
36.6% |
| EPV |
5.12 - 118.55 |
61.83 |
-9.8% |
| DDM - Stable |
61.16 - 168.31 |
114.74 |
67.3% |
| DDM - Multi |
76.26 - 161.54 |
103.42 |
50.8% |
Celanese Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,496.48 |
| Beta |
0.24 |
| Outstanding shares (mil) |
109.31 |
| Enterprise Value (mil) |
19,614.48 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.37% |
| Cost of Debt |
8.19% |
| WACC |
8.23% |