EMN
Eastman Chemical Co
Price:  
79.57 
USD
Volume:  
798,044.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EMN Intrinsic Value

36.50 %
Upside

What is the intrinsic value of EMN?

As of 2025-07-05, the Intrinsic Value of Eastman Chemical Co (EMN) is 108.62 USD. This EMN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.57 USD, the upside of Eastman Chemical Co is 36.50%.

The range of the Intrinsic Value is 84.89 - 145.28 USD

Is EMN undervalued or overvalued?

Based on its market price of 79.57 USD and our intrinsic valuation, Eastman Chemical Co (EMN) is undervalued by 36.50%.

79.57 USD
Stock Price
108.62 USD
Intrinsic Value
Intrinsic Value Details

EMN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 84.89 - 145.28 108.62 36.5%
DCF (Growth 10y) 89.83 - 146.19 112.11 40.9%
DCF (EBITDA 5y) 79.40 - 96.93 88.62 11.4%
DCF (EBITDA 10y) 87.40 - 110.40 98.86 24.2%
Fair Value 77.88 - 77.88 77.88 -2.12%
P/E 105.29 - 193.89 136.26 71.2%
EV/EBITDA 71.89 - 91.14 84.69 6.4%
EPV 54.13 - 79.43 66.78 -16.1%
DDM - Stable 55.08 - 105.43 80.26 0.9%
DDM - Multi 62.44 - 92.19 74.39 -6.5%

EMN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,187.15
Beta 0.99
Outstanding shares (mil) 115.46
Enterprise Value (mil) 13,790.15
Market risk premium 4.60%
Cost of Equity 9.48%
Cost of Debt 4.47%
WACC 7.44%