As of 2024-12-12, the Intrinsic Value of Element Solutions Inc (ESI) is
30.21 USD. This ESI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 27.50 USD, the upside of Element Solutions Inc is
9.80%.
The range of the Intrinsic Value is 18.35 - 67.45 USD
30.21 USD
Intrinsic Value
ESI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.35 - 67.45 |
30.21 |
9.8% |
| DCF (Growth 10y) |
22.96 - 75.38 |
35.71 |
29.8% |
| DCF (EBITDA 5y) |
13.44 - 18.67 |
15.59 |
-43.3% |
| DCF (EBITDA 10y) |
18.69 - 26.38 |
21.92 |
-20.3% |
| Fair Value |
27.52 - 27.52 |
27.52 |
0.08% |
| P/E |
15.14 - 24.48 |
19.62 |
-28.6% |
| EV/EBITDA |
6.77 - 15.44 |
10.61 |
-61.4% |
| EPV |
9.86 - 14.91 |
12.38 |
-55.0% |
| DDM - Stable |
10.15 - 33.52 |
21.83 |
-20.6% |
| DDM - Multi |
14.77 - 37.14 |
21.04 |
-23.5% |
ESI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,659.40 |
| Beta |
0.97 |
| Outstanding shares (mil) |
242.16 |
| Enterprise Value (mil) |
8,209.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.28% |
| Cost of Debt |
4.54% |
| WACC |
8.01% |