As of 2024-12-15, the Intrinsic Value of Ferro Corp (FOE) is
20.91 USD. This FOE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 22.01 USD, the upside of Ferro Corp is
-5.00%.
The range of the Intrinsic Value is 13.66 - 43.01 USD
20.91 USD
Intrinsic Value
FOE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
13.66 - 43.01 |
20.91 |
-5.0% |
| DCF (Growth 10y) |
14.62 - 42.11 |
21.48 |
-2.4% |
| DCF (EBITDA 5y) |
17.02 - 21.95 |
19.22 |
-12.7% |
| DCF (EBITDA 10y) |
16.89 - 23.36 |
19.74 |
-10.3% |
| Fair Value |
5.38 - 5.38 |
5.38 |
-75.54% |
| P/E |
19.63 - 39.84 |
26.34 |
19.7% |
| EV/EBITDA |
19.67 - 26.25 |
22.11 |
0.5% |
| EPV |
6.53 - 10.09 |
8.31 |
-62.2% |
| DDM - Stable |
7.67 - 27.54 |
17.60 |
-20.0% |
| DDM - Multi |
8.08 - 23.37 |
12.10 |
-45.0% |
FOE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,840.70 |
| Beta |
1.42 |
| Outstanding shares (mil) |
83.63 |
| Enterprise Value (mil) |
2,029.48 |
| Market risk premium |
4.24% |
| Cost of Equity |
8.94% |
| Cost of Debt |
4.27% |
| WACC |
8.20% |