CENX
Century Aluminum Co
Price:  
18.82 
USD
Volume:  
736,533.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CENX Intrinsic Value

%
Upside

As of 2024-05-30, the Intrinsic Value of Century Aluminum Co (CENX) is 20.98 USD. This CENX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.82 USD, the upside of Century Aluminum Co is %.

The range of the Intrinsic Value is 13.25 - 41.72 USD

18.82 USD
Stock Price
20.98 USD
Intrinsic Value
Intrinsic Value Details

CENX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 13.25 - 41.72 20.98 11.5%
DCF (Growth 10y) 18.31 - 52.99 27.84 47.9%
DCF (EBITDA 5y) 9.89 - 20.37 14.33 -23.9%
DCF (EBITDA 10y) 14.68 - 28.49 20.29 7.8%
Fair Value 13.07 - 13.07 13.07 -30.56%
P/E 37.38 - 65.50 47.57 152.8%
EV/EBITDA (1.01) - 5.25 2.46 -86.9%
EPV (0.41) - 1.92 0.75 -96.0%
DDM - Stable 19.27 - 52.51 35.89 90.7%
DDM - Multi 7.81 - 17.03 10.76 -42.8%

CENX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,744.61
Beta 1.66
Outstanding shares (mil) 92.70
Enterprise Value (mil) 2,179.11
Market risk premium 4.60%
Cost of Equity 10.49%
Cost of Debt 13.59%
WACC 10.67%