Is EAF undervalued or overvalued?
As of 2025-03-15, the Intrinsic Value of GrafTech International Ltd (EAF) is 4.58 USD. This EAF valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 1.07 USD, the upside of GrafTech International Ltd is 327.80%. This means that EAF is undervalued by 327.80%.
The range of the Intrinsic Value is 0.87 - 30.37 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3.26) - (0.99) | (2.97) | -377.6% |
| DCF (Growth 10y) | 0.87 - 30.37 | 4.58 | 327.8% |
| DCF (EBITDA 5y) | (1.56) - (0.68) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 0.45 - 2.80 | 1.57 | 46.7% |
| Fair Value | -2.55 - -2.55 | -2.55 | -338.25% |
| P/E | (6.98) - (7.04) | (7.41) | -792.1% |
| EV/EBITDA | (3.40) - (3.09) | (3.27) | -405.6% |
| EPV | (1.02) - 0.38 | (0.32) | -129.8% |
| DDM - Stable | (1.73) - (7.23) | (4.48) | -518.5% |
| DDM - Multi | (0.77) - (3.05) | (1.29) | -220.3% |
| Market Cap (mil) | 275.27 |
| Beta | 2.35 |
| Outstanding shares (mil) | 257.26 |
| Enterprise Value (mil) | 1,106.30 |
| Market risk premium | 4.60% |
| Cost of Equity | 17.49% |
| Cost of Debt | 6.14% |
| WACC | 7.87% |