As of 2025-05-21, the Intrinsic Value of Century Aluminum Co (CENX) is 38.66 USD. This CENX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.28 USD, the upside of Century Aluminum Co is 137.50%.
The range of the Intrinsic Value is 31.88 - 49.00 USD
Based on its market price of 16.28 USD and our intrinsic valuation, Century Aluminum Co (CENX) is undervalued by 137.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.88 - 49.00 | 38.66 | 137.5% |
| DCF (Growth 10y) | 36.59 - 55.00 | 43.93 | 169.8% |
| DCF (EBITDA 5y) | 25.80 - 41.21 | 32.46 | 99.4% |
| DCF (EBITDA 10y) | 31.70 - 47.47 | 38.39 | 135.8% |
| Fair Value | 32.07 - 32.07 | 32.07 | 97.01% |
| P/E | 16.60 - 53.62 | 31.90 | 95.9% |
| EV/EBITDA | 6.46 - 24.34 | 15.74 | -3.3% |
| EPV | 1.51 - 3.64 | 2.58 | -84.2% |
| DDM - Stable | 7.07 - 13.61 | 10.34 | -36.5% |
| DDM - Multi | 20.18 - 31.80 | 24.81 | 52.4% |
| Market Cap (mil) | 1,518.92 |
| Beta | 2.36 |
| Outstanding shares (mil) | 93.30 |
| Enterprise Value (mil) | 1,956.62 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.10% |
| Cost of Debt | 6.64% |
| WACC | 9.70% |