EMN
Eastman Chemical Co
Price:  
97.64 
USD
Volume:  
712,449.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EMN Intrinsic Value

%
Upside

As of 2024-07-15, the Intrinsic Value of Eastman Chemical Co (EMN) is 130.48 USD. This EMN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 97.64 USD, the upside of Eastman Chemical Co is %.

The range of the Intrinsic Value is 91.83 - 209.74 USD

97.64 USD
Stock Price
130.48 USD
Intrinsic Value
Intrinsic Value Details

EMN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 91.83 - 209.74 130.48 33.6%
DCF (Growth 10y) 98.63 - 204.59 133.67 36.9%
DCF (EBITDA 5y) 93.43 - 124.25 109.04 11.7%
DCF (EBITDA 10y) 101.28 - 136.97 118.65 21.5%
Fair Value 39.31 - 39.31 39.31 -59.74%
P/E 96.23 - 130.20 109.31 11.9%
EV/EBITDA 65.38 - 118.72 89.58 -8.3%
EPV 62.52 - 89.72 76.12 -22.0%
DDM - Stable 61.63 - 144.25 102.94 5.4%
DDM - Multi 69.97 - 122.25 88.54 -9.3%

EMN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 11,487.35
Beta 0.71
Outstanding shares (mil) 117.65
Enterprise Value (mil) 16,068.35
Market risk premium 4.60%
Cost of Equity 8.92%
Cost of Debt 4.71%
WACC 7.44%