As of 2024-12-15, the Intrinsic Value of Diversey Holdings Ltd (DSEY) is
4.06 USD. This DSEY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.39 USD, the upside of Diversey Holdings Ltd is
-51.60%.
The range of the Intrinsic Value is (0.48) - 46.16 USD
DSEY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(0.48) - 46.16 |
4.06 |
-51.6% |
| DCF (Growth 10y) |
1.40 - 62.90 |
7.45 |
-11.2% |
| DCF (EBITDA 5y) |
5.60 - 15.62 |
10.41 |
24.0% |
| DCF (EBITDA 10y) |
5.80 - 21.91 |
12.46 |
48.5% |
| Fair Value |
-2.90 - -2.90 |
-2.90 |
-134.51% |
| P/E |
(14.59) - (14.68) |
(14.59) |
-273.9% |
| EV/EBITDA |
1.67 - 5.66 |
3.21 |
-61.8% |
| EPV |
(1.26) - 4.61 |
1.68 |
-80.0% |
| DDM - Stable |
(5.10) - (16.02) |
(10.56) |
-225.8% |
| DDM - Multi |
3.87 - 9.66 |
5.55 |
-33.8% |
DSEY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,663.25 |
| Beta |
1.38 |
| Outstanding shares (mil) |
317.43 |
| Enterprise Value (mil) |
4,516.45 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.60% |
| Cost of Debt |
13.93% |
| WACC |
10.18% |