As of 2025-10-18, the Intrinsic Value of GrafTech International Ltd (EAF) is 66.40 USD. This EAF valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 17.70 USD, the upside of GrafTech International Ltd is 275.10%.
The range of the Intrinsic Value is 24.32 - 258.49 USD
Based on its market price of 17.70 USD and our intrinsic valuation, GrafTech International Ltd (EAF) is undervalued by 275.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (33.94) - (14.15) | (30.38) | -271.6% |
| DCF (Growth 10y) | 24.32 - 258.49 | 66.40 | 275.1% |
| DCF (EBITDA 5y) | (17.63) - (5.17) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 6.50 - 32.85 | 17.53 | -1.0% |
| Fair Value | -41.01 - -41.01 | -41.01 | -331.70% |
| P/E | (149.12) - (176.84) | (160.97) | -1009.4% |
| EV/EBITDA | (41.71) - (33.81) | (38.60) | -318.1% |
| EPV | (10.90) - (1.47) | (6.19) | -134.9% |
| DDM - Stable | (50.07) - (143.16) | (96.61) | -645.8% |
| DDM - Multi | (17.00) - (39.17) | (23.85) | -234.7% |
| Market Cap (mil) | 457.01 |
| Beta | 1.76 |
| Outstanding shares (mil) | 25.82 |
| Enterprise Value (mil) | 1,389.28 |
| Market risk premium | 4.60% |
| Cost of Equity | 12.31% |
| Cost of Debt | 6.14% |
| WACC | 7.37% |