As of 2025-11-01, the Intrinsic Value of Eastman Chemical Co (EMN) is 97.44 USD. This EMN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 59.52 USD, the upside of Eastman Chemical Co is 63.70%.
The range of the Intrinsic Value is 77.15 - 127.39 USD
Based on its market price of 59.52 USD and our intrinsic valuation, Eastman Chemical Co (EMN) is undervalued by 63.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 77.15 - 127.39 | 97.44 | 63.7% |
| DCF (Growth 10y) | 85.91 - 134.71 | 105.72 | 77.6% |
| DCF (EBITDA 5y) | 72.87 - 92.10 | 76.88 | 29.2% |
| DCF (EBITDA 10y) | 83.44 - 107.58 | 90.77 | 52.5% |
| Fair Value | 70.67 - 70.67 | 70.67 | 18.73% |
| P/E | 88.83 - 125.67 | 103.28 | 73.5% |
| EV/EBITDA | 58.37 - 82.68 | 65.64 | 10.3% |
| EPV | 51.24 - 75.18 | 63.21 | 6.2% |
| DDM - Stable | 42.93 - 78.60 | 60.76 | 2.1% |
| DDM - Multi | 57.39 - 80.84 | 67.07 | 12.7% |
| Market Cap (mil) | 6,834.68 |
| Beta | 1.26 |
| Outstanding shares (mil) | 114.83 |
| Enterprise Value (mil) | 11,537.68 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.56% |
| Cost of Debt | 4.47% |
| WACC | 7.65% |