ESI
Element Solutions Inc
Price:  
24.00 
USD
Volume:  
1,335,804.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ESI Intrinsic Value

21.00 %
Upside

What is the intrinsic value of ESI?

As of 2025-07-03, the Intrinsic Value of Element Solutions Inc (ESI) is 29.04 USD. This ESI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.00 USD, the upside of Element Solutions Inc is 21.00%.

The range of the Intrinsic Value is 21.32 - 44.44 USD

Is ESI undervalued or overvalued?

Based on its market price of 24.00 USD and our intrinsic valuation, Element Solutions Inc (ESI) is undervalued by 21.00%.

24.00 USD
Stock Price
29.04 USD
Intrinsic Value
Intrinsic Value Details

ESI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 21.32 - 44.44 29.04 21.0%
DCF (Growth 10y) 26.38 - 50.98 34.68 44.5%
DCF (EBITDA 5y) 22.66 - 36.56 28.24 17.7%
DCF (EBITDA 10y) 27.15 - 42.85 33.44 39.4%
Fair Value 29.51 - 29.51 29.51 22.94%
P/E 21.41 - 31.02 25.49 6.2%
EV/EBITDA 11.73 - 26.05 17.70 -26.2%
EPV 11.96 - 16.92 14.44 -39.8%
DDM - Stable 8.30 - 19.82 14.06 -41.4%
DDM - Multi 15.82 - 29.04 20.45 -14.8%

ESI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,820.00
Beta 1.21
Outstanding shares (mil) 242.50
Enterprise Value (mil) 6,944.60
Market risk premium 4.60%
Cost of Equity 9.66%
Cost of Debt 4.54%
WACC 8.21%