As of 2024-12-14, the Intrinsic Value of Century Aluminum Co (CENX) is
26.16 USD. This CENX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 20.87 USD, the upside of Century Aluminum Co is
25.40%.
The range of the Intrinsic Value is 19.00 - 40.33 USD
26.16 USD
Intrinsic Value
CENX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
19.00 - 40.33 |
26.16 |
25.4% |
| DCF (Growth 10y) |
24.87 - 48.29 |
32.80 |
57.2% |
| DCF (EBITDA 5y) |
16.06 - 21.43 |
18.70 |
-10.4% |
| DCF (EBITDA 10y) |
21.19 - 28.28 |
24.55 |
17.7% |
| Fair Value |
17.33 - 17.33 |
17.33 |
-16.97% |
| P/E |
49.21 - 80.26 |
60.91 |
191.8% |
| EV/EBITDA |
3.98 - 10.31 |
6.79 |
-67.5% |
| EPV |
0.56 - 1.95 |
1.26 |
-94.0% |
| DDM - Stable |
26.09 - 66.81 |
46.45 |
122.6% |
| DDM - Multi |
8.37 - 16.82 |
11.20 |
-46.4% |
CENX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,936.74 |
| Beta |
2.80 |
| Outstanding shares (mil) |
92.80 |
| Enterprise Value (mil) |
2,390.04 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.98% |
| Cost of Debt |
7.15% |
| WACC |
9.20% |