As of 2024-12-14, the Intrinsic Value of GCP Applied Technologies Inc (GCP) is
35.91 USD. This GCP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 32.01 USD, the upside of GCP Applied Technologies Inc is
12.20%.
The range of the Intrinsic Value is 26.43 - 58.78 USD
35.91 USD
Intrinsic Value
GCP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
26.43 - 58.78 |
35.91 |
12.2% |
| DCF (Growth 10y) |
33.79 - 71.93 |
45.05 |
40.7% |
| DCF (EBITDA 5y) |
29.84 - 35.70 |
32.95 |
2.9% |
| DCF (EBITDA 10y) |
35.73 - 44.89 |
40.30 |
25.9% |
| Fair Value |
3.72 - 3.72 |
3.72 |
-88.39% |
| P/E |
2.21 - 15.75 |
9.01 |
-71.8% |
| EV/EBITDA |
16.35 - 29.00 |
21.15 |
-33.9% |
| EPV |
10.02 - 12.44 |
11.23 |
-64.9% |
| DDM - Stable |
1.34 - 4.05 |
2.70 |
-91.6% |
| DDM - Multi |
15.78 - 37.37 |
22.23 |
-30.6% |
GCP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,369.43 |
| Beta |
0.75 |
| Outstanding shares (mil) |
74.02 |
| Enterprise Value (mil) |
2,259.03 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.01% |
| Cost of Debt |
6.18% |
| WACC |
8.43% |