EMN
Eastman Chemical Co
Price:  
87.09 
USD
Volume:  
724,025.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EMN Intrinsic Value

%
Upside

As of 2024-03-02, the Intrinsic Value of Eastman Chemical Co (EMN) is 105.98 USD. This EMN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 87.09 USD, the upside of Eastman Chemical Co is %.

The range of the Intrinsic Value is 82.46 - 142.73 USD

87.09 USD
Stock Price
105.98 USD
Intrinsic Value
Intrinsic Value Details

EMN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 82.46 - 142.73 105.98 21.7%
DCF (Growth 10y) 90.71 - 150.03 114.00 30.9%
DCF (EBITDA 5y) 76.90 - 119.86 93.39 7.2%
DCF (EBITDA 10y) 87.58 - 133.37 105.61 21.3%
Fair Value 38.09 - 38.09 38.09 -56.26%
P/E 78.63 - 117.79 101.99 17.1%
EV/EBITDA 41.12 - 73.40 55.38 -36.4%
EPV 52.35 - 79.97 66.16 -24.0%
DDM - Stable 46.75 - 90.00 68.38 -21.5%
DDM - Multi 60.91 - 90.96 72.94 -16.2%

EMN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,219.14
Beta 1.22
Outstanding shares (mil) 117.34
Enterprise Value (mil) 14,514.14
Market risk premium 4.60%
Cost of Equity 10.51%
Cost of Debt 4.71%
WACC 8.38%