As of 2025-01-13, the Intrinsic Value of Eastman Chemical Co (EMN) is
136.87 USD. This EMN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 87.24 USD, the upside of Eastman Chemical Co is
56.90%.
The range of the Intrinsic Value is 106.49 - 185.40 USD
136.87 USD
Intrinsic Value
EMN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
106.49 - 185.40 |
136.87 |
56.9% |
| DCF (Growth 10y) |
114.17 - 189.24 |
143.21 |
64.2% |
| DCF (EBITDA 5y) |
89.64 - 121.70 |
107.32 |
23.0% |
| DCF (EBITDA 10y) |
102.26 - 138.30 |
120.98 |
38.7% |
| Fair Value |
38.18 - 38.18 |
38.18 |
-56.24% |
| P/E |
84.56 - 151.79 |
108.42 |
24.3% |
| EV/EBITDA |
60.95 - 104.19 |
85.32 |
-2.2% |
| EPV |
74.62 - 106.08 |
90.35 |
3.6% |
| DDM - Stable |
61.23 - 120.95 |
91.09 |
4.4% |
| DDM - Multi |
78.73 - 119.36 |
94.75 |
8.6% |
EMN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,111.99 |
| Beta |
0.74 |
| Outstanding shares (mil) |
115.91 |
| Enterprise Value (mil) |
14,543.99 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.21% |
| Cost of Debt |
4.54% |
| WACC |
6.76% |