As of 2025-05-16, the Intrinsic Value of Celanese Corp (CE) is 12.90 USD. This Celanese valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 52.21 USD, the upside of Celanese Corp is -75.3%.

The range of the Intrinsic Value is (44.48) - 1,295.56 USD.

Is Celanese undervalued or overvalued?

Based on its market price of 52.21 USD and our intrinsic valuation, Celanese Corp (CE) is overvalued by 75.3%.

52.21 USD

Stock Price

12.90 USD

Intrinsic Value

Intrinsic Value Details

Celanese Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	(44.48) - 1,295.56	12.90	-75.3%
DCF (Growth Exit 10Y)	39.94 - 3,348.74	181.58	247.8%
DCF (EBITDA Exit 10Y)	53.41 - 169.75	88.03	68.6%
Peter Lynch Fair Value	-74.45 - -74.45	-74.45	-242.6%
P/E Multiples	(261.18) - (253.43)	(262.07)	-602.0%
EV/EBITDA Multiples	(83.97) - 84.29	(18.11)	-134.7%
Earnings Power Value	(5.92) - 74.32	34.20	-34.5%
Dividend Discount Model - Multi Stages	26.8 - 56.9	36.67	-29.8%

Celanese Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
International Flavors & Fragrances Inc	60.39 - 166.31	93.29	22.5%
RPM International Inc	82.09 - 213.64	119.59	4.5%
Albemarle Corp	14.58 - 31.01	18.82	-68.8%
Axalta Coating Systems Ltd	36.1 - 61.77	46.11	42.4%
NewMarket Corp	451.13 - 700.84	550.49	-14.8%
Element Solutions Inc	21.51 - 44.72	29.27	32.3%
Sensient Technologies Corp	83.47 - 196.28	118.15	25.0%
HB Fuller Co	52.09 - 169.92	86.30	52.8%
Ashland Global Holdings Inc.	20.51 - 101.59	41.56	-19.6%
Quaker Chemical Corp	115.45 - 265.71	163.21	53.6%

Celanese Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	5,834
Beta	1.01
Outstanding shares (mil)	112
Enterprise Value (mil)	17,667

Market risk premium	5.1%
Cost of Equity	10.05%
Cost of Debt	8.25%
WACC	6.7%